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 · UNIQUE ORGANICS LTD. · 29 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
UNIQUE ORGANICS LTD. Discounted cash flow · base FY26
UNIQUE ORGANICS LTD.
Value per share, this model₹142
CMP, 28 Oct 2026₹84.90
Difference67.3%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of UNIQUE ORGANICS LTD., built on its filed FY26 standalone 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
-5% a year
FY26 (29.1)% · 5-yr CAGR 11.7%
EBITDA margin
8.3%
FY26 8.3% · 5-yr average 4.3%
Depreciation · capex, % of revenue
0.2% · 0.2%, fading to 1.2× depreciation
FY26 0.2% · 0.2%
Working capital, % of added revenue · tax
30.8% · 26%
112 working-capital days · effective 26.0%
Discount rate
11.00%
1-yr beta 0.58
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹7 · ₹0 · ₹0 cr
FY26 net debt ₹7 cr
Shares
0.60 crore
0.60 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
106
100
95
91
86
82
growth %
(29.1)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
9
8
8
8
7
7
Depreciation
(0)
(0)
(0)
(0)
(0)
(0)
NOPAT
6
6
6
5
5
5
less capex
(0)
(0)
(0)
(0)
(0)
(0)
less working-capital build
—
2
2
1
1
1
Free cash flow to firm
—
8
7
7
7
6
Present value
7
6
5
5
4
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 · UNIQUE ORGANICS LTD. · 29 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
27
PV of the terminal value (70% of EV)
64
Enterprise value
92
less net debt
(7)
less non-controlling interest
0
add non-operating investments
0
Equity value
85
÷ 0.60 crore shares
₹142
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
147
158
171
186
206
10.5%
135
144
155
168
183
11.0%
126
133
142
152
165
11.5%
117
124
131
140
150
12.0%
110
115
122
129
137
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
