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 · TATA TELESERV(MAHARASTRA) · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
TATA TELESERV(MAHARASTRA) Discounted cash flow · base FY26
TATA TELESERV(MAHARASTRA)
Value per share, this model₹(57)
CMP 2026-09-10₹35.70
Difference(260.1)%
Growth the CMP implies20.7%/yr
This note states the assumptions and the arithmetic of one model of TATA TELESERV(MAHARASTRA), built on its filed FY26 consolidated 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
-5% a year
FY26 (11.3)% · 5-yr CAGR 2.1%
EBITDA margin
110.3%
FY26 110.3% · 5-yr average 57.5%
Depreciation · capex, % of revenue
12.2% · 11.6%, fading to 1.2× depreciation
FY26 12.2% · 11.6%
Working capital, % of added revenue · tax
0% · 25.17%
-45 working-capital days · effective 25.2%
Discount rate
11.00%
1-yr beta 1.4
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹20,648 · ₹0 · ₹0 cr
FY26 net debt ₹20,648 cr
Shares
195.49 crore
195.49 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
1,160
1,102
1,047
995
945
898
growth %
(11.3)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
1,280
1,216
1,155
1,097
1,042
990
Depreciation
(142)
(134)
(128)
(121)
(115)
(110)
NOPAT
852
809
769
730
694
659
less capex
(135)
(128)
(129)
(131)
(131)
(131)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
816
767
721
678
637
Present value
774
656
555
470
398
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 · TATA TELESERV(MAHARASTRA) · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
2,854
PV of the terminal value (70% of EV)
6,617
Enterprise value
9,471
less net debt
(20,648)
less non-controlling interest
0
add non-operating investments
0
Equity value
(11,177)
÷ 195.49 crore shares
₹(57)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(56)
(52)
(48)
(43)
(37)
10.5%
(59)
(56)
(53)
(49)
(44)
11.0%
(62)
(60)
(57)
(54)
(50)
11.5%
(65)
(63)
(61)
(58)
(55)
12.0%
(67)
(66)
(64)
(61)
(59)
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
