Discloser i am avoiding this IPO. Removing liquidity from market is dangerous for the economy and this discretionary expenses will have adverse effect
Thanks to Modi Ji this issue is coming at this price band. if not it will would have come close to 40 plus PE given it comes under discretionary expenses and would be very handsomely subscribed
My discount cash flow analysis
Initial Cash Flow: $1,32,20,00,000
Years: 1-5 6-10
Growth Rate: 15% 11%
Terminal Growth Rate: 5% Discount Rate: 10%
Shares Outstanding: 4,87,82,808 Margin of Safety: 25%
Debt Level:
Year Flows Growth Value
1 1,52,03,00,000 15% $1,38,20,90,909
2 1,73,31,42,000 14% $1,43,23,48,760
3 1,95,84,50,460 13% $1,47,14,12,817
4 2,19,34,64,515 12% $1,49,81,65,778
5 2,43,47,45,612 11% $1,51,17,85,467
6 2,70,25,67,629 11% $1,52,55,28,971
7 2,99,98,50,068 11% $1,53,93,97,416
8 3,32,98,33,576 11% $1,55,33,91,938
9 3,69,61,15,269 11% $1,56,75,13,683
10 4,10,26,87,949 11% $1,58,17,63,807
Terminal Year $4,30,78,22,346
PV of Year 1-10 Cash Flows: $15,06,33,99,546
Terminal Value: $33,21,70,39,954
Total PV of Cash Flows: $48,28,04,39,500
Number of Shares: 4,87,82,808
Intrinsic Value (IV): $989.70
Margin of Safety IV: $742.28
What Percentage of IV comes from 69%
the Terminal Value: