Interactive Model · Valuation

DCF & WACC Sensitivity

The two-way table every investment committee asks for. Set the operating inputs and watch enterprise value flex across the cost of capital and long-term growth — live.

Inputs

Forward EBITDA ₹273 Cr

EBITDA → FCFF conversion 62%

Base WACC 9.4%

Terminal growth 1.5%

Net debt ₹1,101 Cr

Shares 48 Cr

—

Base Enterprise Value

—

Equity Value

—

Implied / Share

Enterprise value (₹ Cr) — WACC (rows) × terminal growth (columns)

Valuation range — bear / base / bull enterprise value

Single-stage Gordon growth on unlevered free cash flow, for indicative sensitivity. Full multi-stage models with explicit cash-flow builds are delivered as engagements. See the Vault.

Get a valuation built Try the Solar IPP explorer