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 · SAVY INFRA AND LOGI LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SAVY INFRA AND LOGI LTD Discounted cash flow · base FY26
SAVY INFRA AND LOGI LTD
Value per share, this model₹248
CMP 2026-09-10₹140.00
Difference76.8%
Growth the CMP implies(20.0)%/yr
This note states the assumptions and the arithmetic of one model of SAVY INFRA AND LOGI LTD, 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
8% a year
FY26 —% · 5-yr CAGR —%
EBITDA margin
9.3%
FY26 9.3% · 5-yr average 9.3%
Depreciation · capex, % of revenue
0% · 0.9%, fading to 1.2× depreciation
FY26 0.0% · 0.9%
Working capital, % of added revenue · tax
27.5% · 29.4%
100 working-capital days · effective 29.4%
Discount rate
11.00%
1-yr beta 1.03
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹52 · ₹0 · ₹0 cr
FY26 net debt ₹52 cr
Shares
2.08 crore
2.08 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
638
689
744
804
868
938
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
60
64
69
75
81
87
Depreciation
(0)
0
0
0
0
0
NOPAT
42
45
49
53
57
62
less capex
(6)
(6)
(5)
(4)
(2)
0
less working-capital build
—
(14)
(15)
(16)
(18)
(19)
Free cash flow to firm
—
25
29
33
37
42
Present value
24
25
25
26
27
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 · SAVY INFRA AND LOGI LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
126
PV of the terminal value (78% of EV)
441
Enterprise value
567
less net debt
(52)
less non-controlling interest
0
add non-operating investments
0
Equity value
515
÷ 2.08 crore shares
₹248
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
257
278
303
334
373
10.5%
235
252
273
298
328
11.0%
216
230
248
268
292
11.5%
199
212
226
243
263
12.0%
185
196
208
222
239
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
