Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Discount Rate | 9.0% - 8.0% | 8.5% |
| Terminal Revenue Multiple | 282.3x - 312.0x | 297.2x |
| Fair Value | ₹68.49 - ₹85.04 | ₹76.63 |
| Upside | -60.5% - -51.0% | -55.8% |
| Select Revenue and EBITDA Forecast | ||||||
| (INR in millions) | Input Projections | |||||
| Fiscal Years Ending | Mar-24 | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 |
| Revenue | 1 | 1 | 1 | 1 | 1 | 1 |
| % Growth | -52.8% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | -1 | NA | NA | NA | NA | NA |
| % of Revenue | -141.6% | NA | NA | NA | NA | NA |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (INR in millions) | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | |
| EBITDA | NA | NA | NA | NA | NA | |
| Other Income / (Exp) | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| D&A | 0 | 0 | 0 | 0 | 0 | |
| EBIT | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| Pro forma Taxes | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| NOPAT | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | #NUM! | 0 | 0 | 0 | 0 | 0 |
| NWC Investment | 107 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | NA | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | #NUM! | 0 | 0 | 0 | 0 | 0 |
| % Growth | NM | NM | NM | NM | NM | |