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 | 8.5% - 7.5% | 8.0% |
| Terminal EBITDA Multiple | 80.9x - 82.9x | 81.9x |
| Fair Value | ₹3.92 - ₹4.16 | ₹4.04 |
| Upside | -56.5% - -53.8% | -55.1% |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 |
| % Growth | -17.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0.3% | 9.8% | 9.8% | 9.8% | 9.8% | 9.8% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (INR in millions) | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | |
| EBITDA | 0 | 0 | 0 | 0 | 0 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (1) | (1) | (1) | (1) | (1) | |
| EBIT | (0) | (0) | (0) | (0) | (0) | |
| Pro forma Taxes | 0 | 0 | 0 | 0 | 0 | |
| NOPAT | (0) | (0) | (0) | (0) | (0) | (0) |
| Capital Expenditures | #NUM! | 0 | 0 | 0 | 0 | 0 |
| NWC Investment | 7 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 0 | 1 | 1 | 1 | 1 | 1 |
| Free Cash Flow | #NUM! | 0 | 0 | 0 | 0 | 0 |
| % Growth | NM | 0% | 0% | 0% | 0% | |