5-year Discounted Cash Flow model with terminal value and sensitivity analysis.
5-Year Revenue Projections (₹)
Valuation
FCF by Year
Sensitivity — Enterprise Value
| WACC \ Growth | 4% | 5% | 6% |
|---|---|---|---|
| 13% | ₹0.9Cr | ₹1.0Cr | ₹1.1Cr |
| 15% | ₹0.7Cr | ₹0.8Cr | ₹0.8Cr |
| 17% | ₹0.6Cr | ₹0.6Cr | ₹0.7Cr |
WACC (rows) × Terminal Growth (cols)
Disclaimer: Results are for estimation purposes only and do not constitute professional financial, tax, or legal advice. Consult a qualified CA or financial advisor before making decisions. Talk to an expert