| Intrinsic Valuation of: NAM-INDIA | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 21 | Market Cap | ₹500B | |||||
| 2021 | - | - (-) | P/E Ratio | 37 | Total Asset | ₹47B | |||||
| 2022 | ₹6B | - (-) | Net Income | ₹13B | Total Debt | ₹0 | |||||
| 2023 | ₹6B | 0.2% (-3.0%) | EBITDA | ₹17B | Total Liab | ₹5B | |||||
| 2024 | ₹8B | 33.4% (9.6%) | Opr Margin | 0.63 | Debt/Equity | - | |||||
| 2025 | ₹7B | -14.0% (-36.6%) | PreTax Margin | 62.94 | BV/Share | 62 | |||||
| 5Y Average FCF | ₹6B | 6.5% (-10.0%) | |||||||||
| 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 (6.5%) | ||||||||||
| 2026 | ₹7B | MBG Intrinsic Value | ₹188 | ||||||||
| 2027 | ₹7B | ||||||||||
| 2028 | ₹8B | ||||||||||
| 2029 | ₹8B | ||||||||||
| 2030 | ₹9B | ||||||||||
| 2031 | ₹10B | ||||||||||
| Terminal Value | ₹200B | Net Worth/Share | ₹66 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹169B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹266M | ₹266 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 233 | 251 | 271 | 297 | 329 | |||
| Equity Value | ₹169B | 7.4% | 231 | 248 | 268 | 293 | 324 | ||||
| Shares Outstanding | 636,062,016 | 7.4% | 229 | 246 | 266 | 290 | 320 | ||||
| 7.9% | 211 | 225 | 241 | 260 | 284 | ||||||
| DCF Intrinsic Value | ₹266 | 8.4% | 195 | 207 | 220 | 236 | 254 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||