Advanced Private Equity Valuation Suite

Advanced Private Equity Valuation Suite
Advanced PE Valuation Suite | CMA Knowledge

DCF Input Parameters

Base Year FCF (₹ Cr)

Growth Rate (%) Industry Avg: 5-8%

WACC (Discount Rate) India PE: 12-15%

Forecast Period (Years)

Years

Terminal Growth Rate GDP + Inflation: 3-4%

Current Market Cap (₹ Cr)

DCF Valuation Results

Enterprise Value (EV)

₹ 0 Cr

Intrinsic Value per Share

₹ 0

Present Value of FCF: ₹ 0 Cr

Terminal Value: ₹ 0 Cr

Total Enterprise Value: ₹ 0 Cr

Current Market Value: ₹ 0 Cr

Margin of Safety: 0%

NPV/Share

₹0

Upside Potential

PV/FCF Multiple

IRR Implied

Comparable Company Analysis

EBITDA (₹ Cr)

EV/EBITDA Multiple India Mid-Cap: 8-12x

Net Debt (₹ Cr)

Shares Outstanding (Cr)

Cash & Equivalents (₹ Cr)

Multiples Valuation Results

Enterprise Value

₹ 0 Cr

Equity Value per Share

₹ 0

EBITDA Multiple Applied: 0x

Equity Value: ₹ 0 Cr

Market Cap Implied: ₹ 0 Cr

EV/EBITDA vs Benchmark: 0%

Sensitivity Matrix

LBO Simulation Parameters

Purchase Price (EV) (₹ Cr)

Equity Contribution Typical: 30-40%

Debt Financing Typical: 60-70%

EBITDA Growth Rate (% p.a.)

Exit Multiple Target: 10-12x

Hold Period (Years)

Years

LBO Simulation Results

Projected IRR

0.0%

Money Multiple (MOIC)

0.0x

Entry Equity: ₹ 0 Cr

Exit Equity: ₹ 0 Cr

Total Debt: ₹ 0 Cr

Cumulative FCF: ₹ 0 Cr

Annualized Return: 0.0%

IRR Sensitivity

Multi-Method Valuation Comparison

Compare valuations across all methods to triangulate fair value

Weighted Average Fair Value

₹ 0

DCF Value

₹0

Multiples Value

₹0

LBO Entry Value

₹0

Current Price

₹150

Post Views: 19