Skip to main content

The valuation range

Base, upside and downside cases with visible assumptions, so you can see exactly how a figure was reached.

Base case. The assumptions that best reflect how the business is expected to operate.

Enterprise value · DCF

₹ Cr · Illustrative

₹48 Cr

Base case

₹42 Cr₹48 Cr₹55 Cr

Key assumptions

Revenue growth, FY27 to FY3130% a year
EBITDA margin, FY3120%
Discount rate (WACC)16.0%
Terminal growth5.0%

Sensitivity, base case

g \ WACC15%16%17%
4%49.645.942.8
5%52.148.044.5
6%55.350.646.6

Illustrative. Where a registered valuer's report is required, for example under the Companies Act or Rule 11UA, we coordinate with registered valuers and support them with the model and data.

What's included

No templates with fixed outcomes. Each model starts from the question in front of you.

Startup and fundraising models

Clear drivers, runway and unit economics, structured so investors can follow.

Three-statement models

Revenue and cost drivers linked through the P&L, balance sheet and cash flow.

Scenarios and sensitivities

Base, upside and downside cases, with sensitivity on the drivers that matter.

DCF valuation support

Discounted cash flow and market approaches, with every assumption explained.

Feasibility studies

Test a new city, product line, price change or capital spend before committing.

Registered valuer coordination

Where a formal report is required, we support registered valuers with the model.

How it works

Every model is built the same transparent way.

Step 1

Frame the decision

We start from the decision in front of you: a raise, a hiring plan, a new city or a price change.

Step 2

Set out the drivers

Revenue, cost, hiring and timing assumptions are set out plainly, where you can see and change them.

Step 3

Link three statements

Logic flows from inputs through the P&L, balance sheet and cash flow, step by step.

Step 4

Compare and explain

Scenarios are compared side by side, and every result is explained in plain terms.

Questions

How our modelling and valuation support works for founders, boards and investors.

Book a free consultation and see how a structured model and a reasoned valuation can support the decision ahead.