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 · AMBIKA COTTON MILL LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
AMBIKA COTTON MILL LTD. Discounted cash flow · base FY26
AMBIKA COTTON MILL LTD.
Value per share, this model₹935
CMP 2026-09-10₹1,595.00
Difference(41.4)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of AMBIKA COTTON MILL 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
11% a year
FY26 11.2% · 5-yr CAGR 4.3%
EBITDA margin
14.6%
FY26 14.6% · 5-yr average 18.5%
Depreciation · capex, % of revenue
2.6% · 8%, fading to 1.2× depreciation
FY26 2.6% · 8.0%
Working capital, % of added revenue · tax
58.3% · 25.6%
213 working-capital days · effective 25.6%
Discount rate
11.00%
1-yr beta 1.16
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(168) · ₹0 · ₹0 cr
FY26 net debt ₹(168) cr
Shares
0.57 crore
0.57 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
781
867
962
1,068
1,186
1,316
growth %
11.2
11.0
11.0
11.0
11.0
11.0
EBITDA
114
127
140
156
173
192
Depreciation
(21)
(23)
(25)
(28)
(31)
(34)
NOPAT
70
77
86
95
106
117
less capex
(62)
(69)
(65)
(59)
(51)
(41)
less working-capital build
—
(50)
(56)
(62)
(68)
(76)
Free cash flow to firm
—
(19)
(10)
2
17
35
Present value
(19)
(8)
2
12
22
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 · AMBIKA COTTON MILL LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
8
PV of the terminal value (98% of EV)
360
Enterprise value
367
less net debt
168
less non-controlling interest
0
add non-operating investments
0
Equity value
535
÷ 0.57 crore shares
₹935
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
960
1,022
1,098
1,189
1,304
10.5%
895
947
1,009
1,083
1,173
11.0%
840
884
935
995
1,068
11.5%
793
830
873
923
982
12.0%
751
783
820
862
911
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
