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 Revenue Multiple | 1.9x - 2.1x | 2.0x |
| Fair Value | ₹70.52 - ₹79.71 | ₹75.04 |
| Upside | 0.4% - 13.4% | 6.8% |
| 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 | 2,877 | 2,877 | 2,877 | 2,877 | 2,877 | 2,877 |
| % Growth | -11.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | 94 | 185 | 185 | 185 | 185 | 185 |
| % of Revenue | 3.3% | 6.4% | 6.4% | 6.4% | 6.4% | 6.4% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (INR in millions) | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | |
| EBITDA | 185 | 185 | 185 | 185 | 185 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (1) | (1) | (1) | (1) | (1) | |
| EBIT | 184 | 184 | 184 | 184 | 184 | |
| Pro forma Taxes | (50) | (50) | (50) | (50) | (50) | |
| NOPAT | 68 | 134 | 134 | 134 | 134 | 134 |
| Capital Expenditures | (4) | (3) | (3) | (3) | (3) | (3) |
| NWC Investment | 57 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 1 | 1 | 1 | 1 | 1 | 1 |
| Free Cash Flow | 122 | 132 | 132 | 132 | 132 | 132 |
| % Growth | 8% | 0% | 0% | 0% | 0% | |