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 | 9.3% - 8.3% | 8.8% |
| Terminal EBITDA Multiple | 14.6x - 16.6x | 15.6x |
| Fair Value | ₹138.32 - ₹156.60 | ₹147.29 |
| Upside | -12.0% - -0.4% | -6.3% |
| Select Revenue and EBITDA Forecast | ||||||
| (INR in millions) | Input Projections | |||||
| Fiscal Years Ending | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Mar-30 |
| Revenue | 1,458 | 1,458 | 1,458 | 1,458 | 1,458 | 1,458 |
| % Growth | -9.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | 195 | 285 | 285 | 285 | 285 | 285 |
| % of Revenue | 13.4% | 19.6% | 19.6% | 19.6% | 19.6% | 19.6% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (INR in millions) | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Mar-30 | |
| EBITDA | 285 | 285 | 285 | 285 | 285 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (41) | (41) | (41) | (41) | (41) | |
| EBIT | 244 | 244 | 244 | 244 | 244 | |
| Pro forma Taxes | (63) | (63) | (63) | (63) | (63) | |
| NOPAT | 96 | 181 | 181 | 181 | 181 | 181 |
| Capital Expenditures | (43) | (67) | (67) | (67) | (67) | (67) |
| NWC Investment | (5) | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 65 | 41 | 41 | 41 | 41 | 41 |
| Free Cash Flow | 114 | 155 | 155 | 155 | 155 | 155 |
| % Growth | 37% | 0% | 0% | 0% | 0% | |