The note is the current scenario (Base). Download PDF renders this page on the server, fonts and colours exact; Print uses the browser.
Model Note · SITA ENTERPRISES LTD. · 29 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SITA ENTERPRISES LTD. Discounted cash flow · base FY26
SITA ENTERPRISES LTD.
Value per share, this model₹715
CMP, 28 Oct 2026₹126.20
Difference466.9%
Growth the CMP implies(12.3)%/yr
This note states the assumptions and the arithmetic of one model of SITA ENTERPRISES LTD., built on its filed FY26 standalone statements. The value is the outcome of the assumptions below and nothing else; it is not a fair value, a target or a recommendation.
Assumptions
Input
This model
Filed reference
Revenue growth, 5 years
30% a year
FY26 267.2% · 5-yr CAGR 56.1%
EBITDA margin
95.1%
FY26 95.1% · 5-yr average 80.3%
Depreciation · capex, % of revenue
0% · 0%, fading to 1.2× depreciation
FY26 0.0% · 0.0%
Working capital, % of added revenue · tax
0% · 13.9%
0 working-capital days · effective 13.9%
Discount rate
11.00%
1-yr beta 0.52
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(1) · ₹0 · ₹0 cr
FY26 net debt ₹(1) cr
Shares
0.30 crore
0.30 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY26
FY27
FY28
FY29
FY30
FY31
Revenue
6
7
9
12
16
21
growth %
267.2
30.0
30.0
30.0
30.0
30.0
EBITDA
5
7
9
12
15
20
Depreciation
0
0
0
0
0
0
NOPAT
5
6
8
10
13
17
less capex
0
0
0
0
0
0
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
6
8
10
13
17
Present value
6
7
8
9
10
Source: the model; base year as filed.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
Model Note · SITA ENTERPRISES LTD. · 29 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
39
PV of the terminal value (82% of EV)
174
Enterprise value
214
less net debt
1
less non-controlling interest
0
add non-operating investments
0
Equity value
215
÷ 0.30 crore shares
₹715
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
740
798
867
952
1,058
10.5%
679
728
784
853
936
11.0%
628
668
715
771
838
11.5%
583
617
657
704
758
12.0%
544
573
607
646
692
Source: the model; n/a where terminal growth reaches the discount rate.
Statement
This note is the reader's own model over publicly filed information: SEBI results XBRL filed with BSE and NSE and exchange price data, assembled by MarketPing software; every assumption above is the reader's. It contains no research recommendation, no price target and no opinion by MarketPing on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Historical per-share figures are on the current share count. Where a figure is unavailable the table shows a dash rather than an estimate. Nothing here constitutes investment advice, an offer or a solicitation.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
