AN·EQUITY RESEARCH
Initiating Coverage
Eternal Limited · NSE: ETERNAL
Initiating CoverageIndia · Consumer Internet2 March 2026

The Cash Cow
and the Land Grab.

Eternal is a food-delivery duopoly at a record margin, funding a quick-commerce network that has just turned profitable for the first time. Three deliverables, one model — pick the depth you need.

Coverage
Eternal Limited · NSE: ETERNAL
Information cut-off
2 Mar 2026 · Q3 FY26
Current market price
₹242.87
Analyst
Aditya Nair
Rating & target
BUY · ₹304
25.2% upside to the current market price, 12-month horizon.
Blended from a 30% discounted cash flow, 50% sum-of-the-parts and 20% EV/net-order-value triangulation — full walkthrough in the thesis.
Deliverables
Primary Web · ~20pp

Investment Thesis

The full initiating coverage note: business overview, competitive structure, financial analysis, DCF / SOTP / comps valuation walkthrough, bull & bear cases, risks and what we watch.

ETERNAL_Investment_Thesis.html
Read the thesis
Summary Web · 1pp

One-Pager

The call, the target, the three valuation methods and the falsification condition — compressed to a single screen for a first read or a quick share.

ETERNAL_OnePager.html
Open one-pager
Backbone .XLSX

Excel Model

The three-statement build, DCF, SOTP, WACC, comps and scenarios — fully linked, balance-checked to zero, every output in both write-ups traces back to this file.

Eternal-Model.xlsx
Download model