| Intrinsic Valuation of: SWIGGY | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | -17 | Market Cap | ₹666B | |||||
| 2021 | - | - (-) | P/E Ratio | - | Total Asset | ₹152B | |||||
| 2022 | ₹-42B | - (-) | Net Income | ₹-31B | Total Debt | ₹0 | |||||
| 2023 | ₹-42B | -0.9% (31.0%) | EBITDA | ₹-24B | Total Liab | ₹50B | |||||
| 2024 | ₹-17B | 60.6% (71.1%) | Opr Margin | -22.55 | Debt/Equity | - | |||||
| 2025 | ₹-29B | -75.5% (-29.1%) | PreTax Margin | -23.22 | BV/Share | 36 | |||||
| 5Y Average FCF | ₹-33B | 2.5% (24.3%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 8.98% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (2.5%) | ||||||||||
| 2026 | ₹0 | MBG Intrinsic Value | ₹-151 | ||||||||
| 2027 | ₹0 | ||||||||||
| 2028 | ₹0 | ||||||||||
| 2029 | ₹0 | ||||||||||
| 2030 | ₹0 | ||||||||||
| 2031 | ₹0 | ||||||||||
| Terminal Value | ₹0 | Net Worth/Share | ₹39 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹0 | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹12B | ₹5 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.0% | 5 | 5 | 5 | 5 | 5 | |||
| Equity Value | ₹12B | 8.0% | 5 | 5 | 5 | 5 | 5 | ||||
| Shares Outstanding | 2,606,054,682 | 9.0% | 5 | 5 | 5 | 5 | 5 | ||||
| 10.0% | 5 | 5 | 5 | 5 | 5 | ||||||
| DCF Intrinsic Value | ₹5 | 11.0% | 5 | 5 | 5 | 5 | 5 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||