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 · V-GUARD IND LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
V-GUARD IND LTD. Discounted cash flow · base FY26
V-GUARD IND LTD.
Value per share, this model₹98
CMP 2026-09-10₹325.35
Difference(69.8)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of V-GUARD IND LTD., 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
7% a year
FY26 7.0% · 5-yr CAGR 17.0%
EBITDA margin
8.5%
FY26 8.5% · 5-yr average 8.8%
Depreciation · capex, % of revenue
1.8% · 3%, fading to 1.2× depreciation
FY26 1.8% · 3.0%
Working capital, % of added revenue · tax
13.7% · 24.4%
50 working-capital days · effective 24.4%
Discount rate
11.00%
1-yr beta 0.66
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(38) · ₹0 · ₹0 cr
FY26 net debt ₹(38) cr
Shares
43.69 crore
43.69 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
5,966
6,383
6,830
7,308
7,820
8,367
growth %
7.0
7.0
7.0
7.0
7.0
7.0
EBITDA
505
543
581
621
665
711
Depreciation
(108)
(115)
(123)
(132)
(141)
(151)
NOPAT
300
323
346
370
396
424
less capex
(180)
(192)
(191)
(189)
(185)
(181)
less working-capital build
—
(57)
(61)
(66)
(70)
(75)
Free cash flow to firm
—
190
217
248
281
319
Present value
180
186
191
195
199
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 · V-GUARD IND LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
951
PV of the terminal value (78% of EV)
3,310
Enterprise value
4,261
less net debt
38
less non-controlling interest
0
add non-operating investments
0
Equity value
4,299
÷ 43.69 crore shares
₹98
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
102
109
118
129
143
10.5%
94
100
107
116
127
11.0%
87
92
98
106
114
11.5%
81
86
91
97
104
12.0%
76
80
84
89
95
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
