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 · EMAMI PAPER MILLS LIMITED · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
EMAMI PAPER MILLS LIMITED Discounted cash flow · base FY26
EMAMI PAPER MILLS LIMITED
Value per share, this model₹70
CMP 2026-09-10₹117.75
Difference(40.8)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of EMAMI PAPER MILLS 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
-1% a year
FY26 (1.1)% · 5-yr CAGR 9.4%
EBITDA margin
10.2%
FY26 10.2% · 5-yr average 11.0%
Depreciation · capex, % of revenue
2.9% · 1.6%, fading to 1.2× depreciation
FY26 2.9% · 1.6%
Working capital, % of added revenue · tax
24.4% · 34.3%
89 working-capital days · effective 34.3%
Discount rate
11.00%
1-yr beta 0.8
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹817 · ₹0 · ₹0 cr
FY26 net debt ₹817 cr
Shares
6.05 crore
6.05 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
1,907
1,888
1,869
1,851
1,832
1,814
growth %
(1.1)
(1.0)
(1.0)
(1.0)
(1.0)
(1.0)
EBITDA
195
193
191
189
187
185
Depreciation
(55)
(55)
(54)
(54)
(53)
(53)
NOPAT
92
91
90
89
88
87
less capex
(30)
(30)
(39)
(47)
(55)
(63)
less working-capital build
—
5
5
5
5
4
Free cash flow to firm
—
120
110
100
90
81
Present value
114
94
77
63
51
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 · EMAMI PAPER MILLS LIMITED · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
398
PV of the terminal value (68% of EV)
841
Enterprise value
1,238
less net debt
(817)
less non-controlling interest
0
add non-operating investments
0
Equity value
421
÷ 6.05 crore shares
₹70
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
76
90
106
127
152
10.5%
61
73
86
103
123
11.0%
49
58
70
83
99
11.5%
38
46
56
67
80
12.0%
28
35
43
53
64
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
