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 · REXNORD ELECTRONICS & CONTROLS · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
REXNORD ELECTRONICS & CONTROLS Discounted cash flow · base FY26
REXNORD ELECTRONICS & CONTROLS
Value per share, this model₹8
CMP 2026-09-10₹86.90
Difference(90.3)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of REXNORD ELECTRONICS & CONTROLS, 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
12% a year
FY26 12.1% · 5-yr CAGR 19.4%
EBITDA margin
14.1%
FY26 14.1% · 5-yr average 15.0%
Depreciation · capex, % of revenue
6.9% · 6.6%, fading to 1.2× depreciation
FY26 6.9% · 6.6%
Working capital, % of added revenue · tax
32.7% · 27.5%
120 working-capital days · effective 27.5%
Discount rate
11.00%
1-yr beta 0.39
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹4 · ₹0 · ₹0 cr
FY26 net debt ₹4 cr
Shares
1.33 crore
1.33 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
122
136
152
171
191
214
growth %
12.1
12.0
12.0
12.0
12.0
12.0
EBITDA
17
19
22
24
27
30
Depreciation
(8)
(9)
(11)
(12)
(13)
(15)
NOPAT
6
7
8
9
10
11
less capex
(8)
(9)
(11)
(13)
(15)
(18)
less working-capital build
—
(5)
(5)
(6)
(7)
(8)
Free cash flow to firm
—
3
2
2
1
1
Present value
3
2
2
1
0
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 · REXNORD ELECTRONICS & CONTROLS · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
8
PV of the terminal value (49% of EV)
7
Enterprise value
15
less net debt
(4)
less non-controlling interest
0
add non-operating investments
0
Equity value
11
÷ 1.33 crore shares
₹8
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
9
9
10
11
12
10.5%
8
9
9
10
11
11.0%
8
8
8
9
10
11.5%
7
7
8
8
9
12.0%
7
7
7
8
8
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
