Models
Vipul Organics LimitedBSE 530627Chemicals & Petrochemicals
₹14per share · Base Model Note
Revenue growth, the horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.
Scenario
Value per share, your model₹14implied FY26 P/E 3.3× · EV/EBITDA 4.5×
Against CMP ₹270.00−94.8%close of 2026-09-10
Growth the CMP implies45.0%revenue, a year for 5 years, on your other inputs
Value after FY3157%share of enterprise value in the terminal
This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.
Where the methods land · ₹ per share · the dashed line is the CMP
DCF, rate ±1 · growth ±1your model across the sensitivity grid
₹7₹28
52-week rangetraded range, a fact not a value
₹157₹309
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 33 |
| PV of terminal value | 45 |
| Enterprise value | 78 |
| less net debt | (51) |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 27 |
| ÷ 1.91 crore shares | ₹14 |
Free cash flow, filed and modelled · ₹ '000 crore
Filed, cash from operations − capexModelled free cash flow to firm
Sensitivity · ₹ per share
Down Across| WACC ↓terminal growth → | 4.0% | 4.5% | 5.0% | 5.5% | 6.0% |
|---|---|---|---|---|---|
| 10.00% | 15 | 17 | 20 | 24 | 28 |
| 10.50% | 13 | 15 | 17 | 20 | 23 |
| 11.00% | 10 | 12 | 14 | 16 | 19 |
| 11.50% | 9 | 10 | 12 | 13 | 16 |
| 12.00% | 7 | 8 | 9 | 11 | 13 |
The outlined cell is your model. Green figures sit above the CMP of ₹270.00; n/a marks a terminal growth at or above the discount rate. Steps: WACC and terminal growth ±0.5 point, growth ±2, margin ±1.
Distribution of outcomes · 4,000 draws · growth, margin and the discount rate vary together
| 10th · 50th · 90th percentile, ₹ per share | (1) · 14 · 28 |
| Draws below the CMP | 100% |
| Rank correlation with ebitda margin | +0.87 |
| Rank correlation with revenue growth | −0.40 |
| Rank correlation with discount rate | −0.23 |
Each driver is drawn from a PERT distribution between the lowest and highest value across your scenarios (or ±50% growth, ±20% margin when there is one scenario), with the discount rate ±1.5 points. Seeded, so the same inputs give the same picture.
Projected cash flow to the firm · ₹ crore
History Forward| ₹ crore | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 150 | 163 | 175 | 189 | 203 | 218 | 234 | 252 |
| growth % | 0.6 | 12.1 | 8.5 | 7.7 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 |
| EBITDA | 12 | 12 | 15 | 17 | 18 | 20 | 21 | 23 | 25 |
| margin % | 8.7 | 7.8 | 8.9 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| less depreciation | (6) | (6) | (6) | (6) | (7) | (7) | (8) | (8) | (9) |
| EBIT | 5 | 6 | 9 | 11 | 12 | 13 | 14 | 15 | 16 |
| less tax on EBIT | (3) | (3) | (3) | (4) | (4) | (4) | |||
| NOPAT | 8 | 8 | 9 | 10 | 11 | 11 | |||
| add depreciation | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 9 |
| less capex | (3) | (7) | (16) | 0 | 0 | (2) | (5) | (8) | (11) |
| less working-capital build | — | (4) | (4) | (4) | (5) | (5) | |||
| Free cash flow to firm | 7 | (2) | (15) | — | 11 | 10 | 8 | 7 | 4 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | 11 | 9 | 6 | 5 | 3 |
History columns are the filed years (free cash flow there is cash from operations − capex, as filed); the base year and everything to its right come from the engine. Forward is the explicit horizon of the model itself: 3, 5 or 10 years, then flat.
The three statements, projected · ₹ crore · debt held at 53, dividends at 20.5% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 11 | 12 | 13 | 14 | 15 | 16 |
| Interest at 4.6% on debt | (2) | (2) | (2) | (2) | (2) | |
| Profit before tax | 9 | 10 | 11 | 12 | 13 | |
| Profit after tax | 7 | 7 | 7 | 8 | 9 | 10 |
| Dividends | (1) | (1) | (2) | (2) | (2) | (2) |
| Balance sheet, year end | ||||||
| Cash | 2 | 10 | 17 | 22 | 25 | 26 |
| Working capital | 52 | 56 | 60 | 65 | 69 | 75 |
| Net block and other assets | 177 | 170 | 165 | 162 | 161 | 163 |
| Debt | 53 | 53 | 53 | 53 | 53 | 53 |
| Equity | 117 | 122 | 128 | 135 | 141 | 149 |
| Balance check | 0 | 0 | 0 | 0 | (0) | 0 |
| Cash flow | ||||||
| From operations | 10 | 10 | 11 | 12 | 13 | |
| Investing (capex) | 0 | (2) | (5) | (8) | (11) | |
| Financing (dividends) | (1) | (2) | (2) | (2) | (2) | |
| Net change in cash | 8 | 7 | 5 | 3 | 1 | |
| Free cash flow to equity | 10 | 8 | 7 | 5 | 3 | |
Other liabilities are held at their FY26 level, so the check tests only what the model moves: cash, working capital, net block and other assets, debt and equity. A non-zero check would mean the three statements no longer tie.
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | DCF | 7.5% | 9.8% | 11.00% | 5% | ₹14 | (94.8)% |
A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.