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 · RAJVI LOGITRADE LIMITED · 22 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
RAJVI LOGITRADE LIMITED Discounted cash flow · base FY26
RAJVI LOGITRADE LIMITED
Value per share, this model₹132
CMP 2026-09-17₹29.82
Difference342.4%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of RAJVI LOGITRADE 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
30% a year
FY26 124.7% · 5-yr CAGR —%
EBITDA margin
6%
FY26 6.0% · 5-yr average 3.6%
Depreciation · capex, % of revenue
0.7% · 2.7%, fading to 1.2× depreciation
FY26 0.7% · 2.7%
Working capital, % of added revenue · tax
7.3% · 25.9%
27 working-capital days · effective 25.9%
Discount rate
11.00%
1-yr beta —
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹6 · ₹0 · ₹0 cr
FY26 net debt ₹6 cr
Shares
0.63 crore
0.63 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
97
126
163
212
276
359
growth %
124.7
30.0
30.0
30.0
30.0
30.0
EBITDA
6
8
10
13
17
22
Depreciation
(1)
(1)
(1)
(1)
(2)
(3)
NOPAT
4
5
6
8
11
14
less capex
(3)
(3)
(4)
(4)
(4)
(3)
less working-capital build
—
(2)
(3)
(4)
(5)
(6)
Free cash flow to firm
—
0
1
2
5
8
Present value
0
1
2
3
5
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 · RAJVI LOGITRADE LIMITED · 22 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
11
PV of the terminal value (88% of EV)
78
Enterprise value
89
less net debt
(6)
less non-controlling interest
0
add non-operating investments
0
Equity value
83
÷ 0.63 crore shares
₹132
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
137
149
164
182
205
10.5%
124
134
147
161
179
11.0%
113
122
132
144
158
11.5%
104
111
120
129
141
12.0%
95
102
109
117
127
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
