Indian Investing Ideas

₹1.31k
0.4% overvalued intrinsic discount
Fair Value
Revenue
9% p.a.
Profit Margin
20%
Future PE
57x
Price in 2031
₹2.43k
₹808.94
47.6% undervalued intrinsic discount
Fair Value
Revenue
15.98% p.a.
Profit Margin
13.46%
Future PE
40x
Price in 2031
₹1.54k
CEINSYS logo
Ceinsys Tech

Ceinsys Tech Fair value at rs 1643

Ceinsys Tech Ltd (CEINSYS) – DCF Valuation (as of 12 March 2026)Using the two-stage Discounted Cash Flow (FCFF) model, I have calculated the intrinsic fair value based on the latest consolidated financials from Screener.in, company earnings releases, and the Q3 FY26 earnings call transcript (order book ₹999 Cr as of Dec 2025, management hint of FY26 revenue ~₹700 Cr+).Key Inputs (Latest Available): TTM Revenue: ₹632 Cr | FY25: ₹418 Cr 9M FY26 Revenue: ₹490 Cr | PAT: ₹96 Cr Order book: ₹999 Cr (strong 1.5x+ TTM sales visibility) EBITDA margin (recent): 21–23.5% Net debt: ~₹30 Cr (conservative; borrowings ₹75 Cr minus estimated cash) Shares outstanding: 17.85 million (1.785 Cr shares from ₹18 Cr equity capital at ₹10 face value) Beta: ~0.57 (low volatility) My Base-Case Assumptions (Balanced & Realistic): FY26E Revenue: ₹680 Cr (9M run-rate + Q4 momentum) 5-year explicit growth (FY27–FY31): 35% → 30% → 25% → 20% → 15% (tapered; supported by order book, geospatial infra boom at 20%+ national CAGR, and execution track record) EBITDA margin: 22% (FY26–28) → 23–23.5% (improving scale & mix) Depreciation: 2% of revenue Capex: 3.5% of revenue (low; management confirmed no major tech capex planned beyond opex for AI/ML) Δ Working Capital: 12% of incremental revenue (conservative allowance for 221 debtor days; assumes gradual normalisation) Tax rate: 25% WACC: 10.8% (Rf 6.8% + beta 0.57 × 7% ERP; debt weight negligible) Terminal growth: 4% (long-term India GDP/infra sustainable rate) Explicit period: FY26–FY30; Terminal Value at end-FY30 using perpetuity formula on FY31 FCFF Projected Financials & FCFF (₹ Cr): Year Revenue EBITDA Margin FCFF (Free Cash Flow to Firm) FY26E 680 22.0% 88.2 FY27E 918 22.0% 95.4 FY28E 1,193 22.0% 128.1 FY29E 1,492 23.0% 176.8 FY30E 1,790 23.0% 219.3 FY31E 2,059 23.5% 268.9 (for TV calc) Terminal Value (end-FY30): ₹4,112 Cr Enterprise Value: ₹2,962 Cr Equity Value: ₹2,932 Cr (after net debt) Fair Value per Share: ₹1,643 Upside from Current Price (₹1,000–1,037 range): 58–64% (base case).Sensitivity Analysis (Fair Value per Share): Conservative (WACC 11.5%, growth -5% pts, ΔWC 15%, EBITDA 21%): ₹1,250–1,320 Base (as above): ₹1,643 Optimistic (WACC 10.0%, growth +5% pts, ΔWC 8%, EBITDA 24%): ₹1,950–2,100 Alternative (Exit multiple 22x FY30 EBITDA instead of perpetuity): ~₹1,780–1,850 (aligns with some analyst models) Comparison with Other Methods (for cross-check): Current TTM P/E: 15.4x → Forward FY27E P/E ~10–11x (very attractive vs. IT/geospatial peers 20–25x) Historical median intrinsic models: ~₹1,246 Overall DCF range: ₹1,300–1,850 (central tendency ~₹1,550–1,650) Why the Model is Robust: Order book provides high visibility for first 2–3 years.Read more

View narrative
15
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
1users have followed this narrative
₹1.64k
45.9% undervalued intrinsic discount
Fair Value
Revenue
33% p.a.
Profit Margin
18.68%
Future PE
14.71x
Price in 2031
₹3.62k
₹619.92
0.4% overvalued intrinsic discount
Fair Value
Revenue
12.22% p.a.
Profit Margin
31.38%
Future PE
34.7x
Price in 2031
₹1.15k
₹135.87
175.4% overvalued intrinsic discount
Fair Value
Revenue
23% p.a.
Profit Margin
5%
Future PE
28x
Price in 2031
₹239.45
₹11.43k
70.5% undervalued intrinsic discount
Fair Value
Revenue
43.11% p.a.
Profit Margin
8.43%
Future PE
182.19x
Price in 2031
₹22.6k
₹1.86k
52.6% undervalued intrinsic discount
Fair Value
Revenue
14% p.a.
Profit Margin
19%
Future PE
35x
Price in 2031
₹3.76k
₹153.73
45.1% overvalued intrinsic discount
Fair Value
Revenue
4% p.a.
Profit Margin
7%
Future PE
47x
Price in 2031
₹337.05