Excel Calculations
Excel Calculations
Excel Calculations
0.0035
No. of employees 0 15 30 57
Rent (in lakh) 0 2 2.2 2.4
9.05824306
Profit method (in mn $) 5.29
Valuation Overvalued
2022-23 E 2023-24 E 2024-25 E 2025-26 E 2026-27 E 2027-28 E
194.9 573.1 1685.0 3302.6 4854.8 7136.5
0.400 1.200 3.600 7.200 10.800 16.200 795%
812.25 796.01 780.08 764.48 749.19 734.21 84%
194.9 573.1 1685.0 3302.6 4854.8 7136.5 1546%
306.5 455.5 565.3 697.4 861.3 1027.5 2817%
31.94 35.14 38.65 42.52 46.77 51.45
9.95 11.94 14.33 17.20 20.64 24.77 20%
240 360 480 600 750 900
3.99 4.39 4.83 5.31 5.85 6.43
6.05 26.66 6.60 7.26 7.99 8.78
14.52 17.42 20.90 25.08 30.10 36.12