| Intrinsic Valuation of: NAUKRI | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 3 | Market Cap | ₹963B | |||||
| 2021 | - | - (-) | P/E Ratio | 500 | Total Asset | ₹428B | |||||
| 2022 | ₹7B | - (-) | Net Income | ₹10B | Total Debt | ₹4M | |||||
| 2023 | ₹5B | -33.8% (-55.2%) | EBITDA | ₹21B | Total Liab | ₹60B | |||||
| 2024 | ₹7B | 48.2% (37.0%) | Opr Margin | 0.31 | Debt/Equity | 0.00 | |||||
| 2025 | ₹8B | 17.9% (4.9%) | PreTax Margin | 29.74 | BV/Share | 533 | |||||
| 5Y Average FCF | ₹7B | 10.7% (-4.4%) | |||||||||
| 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 (10.7%) | ||||||||||
| 2026 | ₹9B | MBG Intrinsic Value | ₹26 | ||||||||
| 2027 | ₹10B | ||||||||||
| 2028 | ₹11B | ||||||||||
| 2029 | ₹12B | ||||||||||
| 2030 | ₹13B | ||||||||||
| 2031 | ₹15B | ||||||||||
| Terminal Value | ₹304B | Net Worth/Share | ₹569 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹251B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹3B | ₹391 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹4M | WACC | 7.3% | 343 | 369 | 400 | 438 | 485 | |||
| Equity Value | ₹253B | 7.4% | 340 | 365 | 395 | 432 | 479 | ||||
| Shares Outstanding | 647,169,024 | 7.4% | 337 | 362 | 391 | 427 | 473 | ||||
| 7.9% | 310 | 330 | 354 | 383 | 418 | ||||||
| DCF Intrinsic Value | ₹391 | 8.4% | 287 | 304 | 323 | 347 | 375 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||