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 · Ratnabhumi Developers Limited · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
Ratnabhumi Developers Limited Discounted cash flow · base FY26
Ratnabhumi Developers Limited
Value per share, this model₹97
CMP 2026-08-17₹174.00
Difference(44.4)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of Ratnabhumi Developers 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
-5% a year
FY26 (71.2)% · 5-yr CAGR 72.9%
EBITDA margin
29.4%
FY26 29.4% · 5-yr average 2035.8%
Depreciation · capex, % of revenue
1.4% · 0%, fading to 1.2× depreciation
FY26 1.4% · 0.0%
Working capital, % of added revenue · tax
274.1% · 26.1%
1000 working-capital days · effective 26.1%
Discount rate
11.00%
1-yr beta 0.06
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹114 · ₹0 · ₹0 cr
FY26 net debt ₹114 cr
Shares
1.37 crore
1.37 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
61
58
55
53
50
48
growth %
(71.2)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
18
17
16
15
15
14
Depreciation
(1)
(1)
(1)
(1)
(1)
(1)
NOPAT
13
12
11
11
10
10
less capex
0
0
(0)
(0)
(1)
(1)
less working-capital build
—
8
8
8
7
7
Free cash flow to firm
—
21
20
19
18
17
Present value
20
17
14
12
10
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 · Ratnabhumi Developers Limited · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
74
PV of the terminal value (70% of EV)
172
Enterprise value
246
less net debt
(114)
less non-controlling interest
0
add non-operating investments
0
Equity value
132
÷ 1.37 crore shares
₹97
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
102
115
130
148
171
10.5%
89
100
112
127
145
11.0%
78
86
97
109
123
11.5%
68
75
84
94
106
12.0%
59
66
73
81
91
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
