| Intrinsic Valuation of: AUBANK | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 28 | Market Cap | ₹624B | |||||
| 2021 | - | - (-) | P/E Ratio | 30 | Total Asset | ₹1,578B | |||||
| 2022 | ₹66B | - (-) | Net Income | ₹21B | Total Debt | ₹0 | |||||
| 2023 | ₹52B | -21.0% (-38.8%) | EBITDA | - | Total Liab | ₹1,407B | |||||
| 2024 | ₹23B | -56.4% (-65.3%) | Opr Margin | - | Debt/Equity | - | |||||
| 2025 | ₹52B | 129.8% (49.5%) | PreTax Margin | - | BV/Share | 231 | |||||
| 5Y Average FCF | ₹48B | 17.5% (-18.2%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (17.5%) | ||||||||||
| 2026 | ₹61B | MBG Intrinsic Value | ₹253 | ||||||||
| 2027 | ₹72B | ||||||||||
| 2028 | ₹84B | ||||||||||
| 2029 | ₹99B | ||||||||||
| 2030 | ₹116B | ||||||||||
| 2031 | ₹137B | ||||||||||
| Terminal Value | ₹2,841B | Net Worth/Share | ₹231 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹2,279B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹95B | ₹3,188 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 2,798 | 3,006 | 3,256 | 3,564 | 3,952 | |||
| Equity Value | ₹2,374B | 7.4% | 2,774 | 2,977 | 3,222 | 3,522 | 3,900 | ||||
| Shares Outstanding | 744,665,984 | 7.4% | 2,750 | 2,949 | 3,188 | 3,482 | 3,850 | ||||
| 7.9% | 2,529 | 2,693 | 2,888 | 3,122 | 3,409 | ||||||
| DCF Intrinsic Value | ₹3,188 | 8.4% | 2,340 | 2,478 | 2,638 | 2,828 | 3,057 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||