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 · WORTH PERIPHERALS LIMITED · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
WORTH PERIPHERALS LIMITED Discounted cash flow · base FY26
WORTH PERIPHERALS LIMITED
Value per share, this model₹24
CMP 2026-09-10₹145.65
Difference(83.8)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of WORTH PERIPHERALS LIMITED, 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
10.5% a year
FY26 10.6% · 5-yr CAGR —%
EBITDA margin
10.8%
FY26 10.8% · 5-yr average 10.3%
Depreciation · capex, % of revenue
2.2% · 26.9%, fading to 1.2× depreciation
FY26 2.2% · 26.9%
Working capital, % of added revenue · tax
15.1% · 32.5%
55 working-capital days · effective 32.5%
Discount rate
11.00%
1-yr beta 0.7
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹37 · ₹0 · ₹0 cr
FY26 net debt ₹37 cr
Shares
1.58 crore
1.58 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
305
337
372
411
455
502
growth %
10.6
10.5
10.5
10.5
10.5
10.5
EBITDA
33
36
40
44
49
54
Depreciation
(7)
(7)
(8)
(9)
(10)
(11)
NOPAT
18
20
22
24
26
29
less capex
(82)
(91)
(78)
(61)
(40)
(13)
less working-capital build
—
(5)
(5)
(6)
(7)
(7)
Free cash flow to firm
—
(68)
(53)
(34)
(10)
20
Present value
(65)
(45)
(26)
(7)
12
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 · WORTH PERIPHERALS LIMITED · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(131)
PV of the terminal value (276% of EV)
205
Enterprise value
74
less net debt
(37)
less non-controlling interest
0
add non-operating investments
0
Equity value
37
÷ 1.58 crore shares
₹24
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
28
41
56
75
99
10.5%
15
26
38
54
72
11.0%
4
13
24
36
51
11.5%
(5)
2
11
22
34
12.0%
(13)
(7)
1
10
20
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
