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 · TRANSVOY LOGISTICS INDIA LIMIT · 7 November 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
TRANSVOY LOGISTICS INDIA LIMIT Discounted cash flow · base FY26
TRANSVOY LOGISTICS INDIA LIMIT
Value per share, this model₹283
CMP, 6 Nov 2026₹86.50
Difference226.6%
Growth the CMP implies11.6%/yr
This note states the assumptions and the arithmetic of one model of TRANSVOY LOGISTICS INDIA LIMIT, 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 83.2% · 5-yr CAGR —%
EBITDA margin
5.4%
FY26 5.4% · 5-yr average 5.5%
Depreciation · capex, % of revenue
0% · 29.3%, fading to 1.2× depreciation
FY26 0.0% · 29.3%
Working capital, % of added revenue · tax
0% · 14.9%
0 working-capital days · effective 14.9%
Discount rate
11.00%
1-yr beta 0.82
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
0.27 crore
0.27 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
65
84
110
142
185
241
growth %
83.2
30.0
30.0
30.0
30.0
30.0
EBITDA
4
5
6
8
10
13
Depreciation
0
0
0
0
0
0
NOPAT
3
4
5
7
9
11
less capex
(19)
(25)
(24)
(21)
(14)
0
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
(21)
(19)
(14)
(5)
11
Present value
(20)
(16)
(11)
(4)
7
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 · TRANSVOY LOGISTICS INDIA LIMIT · 7 November 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(44)
PV of the terminal value (161% of EV)
115
Enterprise value
71
less net debt
4
less non-controlling interest
0
add non-operating investments
0
Equity value
75
÷ 0.27 crore shares
₹283
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
297
340
391
454
533
10.5%
254
290
332
382
444
11.0%
217
247
283
324
374
11.5%
186
212
241
276
316
12.0%
159
181
206
235
269
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
