Module 5
Valuation
Derives enterprise value and pre-money valuation by applying the bridged multiple to risk-adjusted revenue. Tests valuation defensibility across three cross-checks including the Series A step-up hurdle.
Inputs
Revenue base (FY27-28)
Net debt ₹0.00 Cr and Series A post-money ₹0.00 Cr come from Company Profile.
Final multiple
-56.8x
From Module 4
Revenue base
₹0.00 Cr
Enterprise value
₹-0.00 Cr
Equity value (pre-money)
₹-0.00 Cr
Post-money ₹0.00 Cr
A · Max affordable pre-money
₹0.00 Cr
Binding exit-lens ceiling (Base) − raise
B · Growth-tracked value
Enter Revenue at Series A
Required for the step-up test
C · Private-round evidence
—
Blank until verified private-round records exist
Football field — equity value (₹ Cr)
Low/high use ±1.0x on the multiple, or ±20% on the exit multiple. Step-up is a point estimate. Shaded band shows management's indicative target range.
Scenario Lab — Valuation Paths & Reverse Exit Requirements
Models the three core scenarios: Conservative (EMS median, risk-adjusted revenue), Base (Precision median, risk-adjusted revenue), and Management Target (Precision median, full management forecast). The reverse exit test calculates what EBITDA the company must achieve by FY30-31 for the investor to hit their return hurdle.
| Assumption / Metric | Conservative | Base (Risk-adjusted) | Management Target |
|---|---|---|---|
| Valuation Build | |||
| Reference multiple | 6.1x (EMS) | 9.8x (Precision) | 9.8x (Precision) |
| Revenue base (FY27-28) | Risk-adj. ₹0.00 Cr | Risk-adj. ₹0.00 Cr | Forecast ₹0.00 Cr |
| Lever adjustment | +0.0% | +0.0% | +0.0% |
| Final multiple | 4.1x | 8.1x | 8.1x |
| Enterprise value | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Pre-money valuation | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Post-money (₹0.00 Cr raise) | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Investor stake | 0.0% | 0.0% | 0.0% |
| Reverse Exit Test · 3.0x MOIC / 30% IRR (4-year horizon) | |||
| Exit equity value needed | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| FY30-31 EBITDA needed | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Implied FY30-31 revenue (25.0% margin) | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Implied revenue CAGR (from FY27-28) | 0.0% | 0.0% | 0.0% |
| Reverse Exit Sensitivity · 2.5x MOIC / 25% IRR | |||
| FY30-31 EBITDA needed | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Implied FY30-31 revenue (25.0% margin) | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Implied revenue CAGR (from FY27-28) | 0.0% | 0.0% | 0.0% |
Negotiation outputs
Board onlyOpening ask
₹0.00 Cr
75th percentile of method mid-points
Target
₹0.00 Cr
Median of method mid-points
Target range
₹0.00 Cr – ₹0.00 Cr
From template / inputs