Manomay Tex India Ltd.

Market Capital

₹250 Cr.

P/E

19.32

Share Price

₹ 135.55 -3.05 (-2.2%)

Manomay Tex India Ltd.
Overview
Financials
Benchmarking
Shareholding

Manomay Tex India Ltd.

Manomay Tex India Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

Price

₹ 135.55 -3.05 (-2.2%)

CHART MODE

Price

CHART MODE

EV/EBITDA

Price to Sales

Price to Book

CHART MODE

Capex

CHART MODE

Debt

Growth Table

Manomay Tex India Ltd.

(in %)	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	86.82	116.83	61.64	41.89	31.41	25.24	—	—	—	—
TTM EPS CAGR	157.28	116.39	—	—	—	—	—	—	—	—
Sales CAGR	—	—	—	—	—	—	—	—	—	—
PAT Margin (Abs Growth)	0.54	0.99	0.17	0.78	0.7	1.01	1.29	1.71	2.6	1.54
Show More
Show Less
PE CAGR	-25.44	-0.67	—	—	—	—	—	—	—	—
CFO CAGR	-225.04	—	-14.8	0.5	7.36	17.15	6.62	10.63	27.47	20.22

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

BALANCE SHEET

| View Detailed

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	44.62	47.64	96.02	115	158	207	200	215	322	393
Non Current Assets	22.92	22.77	51.82	53.51	71.68	66.11	58.79	53.32	83.41	89.91
Net Block	23.84	22.62	51.58	53.91	49.36	69.33	62.03	56.28	57.10	67.10
Capital Work in Progress	0	1.16	0	0	24.44	0.61	0	0	18.54	12.01
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	—	—	—	—	—	—	—	0.24	0.27
Show More
Show Less
Current Assets	20.54	23.06	43.51	60.66	83.15	136	137	157	235	301
Inventory	6.82	6.91	12.81	22.27	23.05	46.16	56.17	56.02	91.47	107
Accounts Receivable	12.78	10.74	24.04	31.39	45.60	65.64	55.94	78.80	121	145
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.55	2.66	3.97	4.83	3.59	3.74	4.78	4.87	2.65	24.04
Show More
Show Less
Show More
Show Less
Liabilities	44.62	47.64	96.02	115	158	207	200	215	322	393
Shareholders Funds	11.23	14.08	21.37	35.55	38.88	44.89	58.67	61.42	67.84	116
Share Capital	0.97	1.37	1.78	12.68	12.68	12.68	14.68	14.68	14.68	18.05
Reserves	8.88	12.70	19.59	22.87	26.19	32.21	43.99	46.74	53.16	97.89
Show More
Show Less
Non Current Liabilities	15.89	15.08	37.58	34.33	56.21	57.25	42.76	52.08	78.91	79.26
Secured Loans	13.87	12.21	29.02	23.86	34.06	28.11	20.41	26.16	44.95	38.77
Unsecured Loans	0.84	1.02	7.89	8.96	18.87	23.93	17.26	20.57	27.20	35.57
Show More
Show Less
Current Liabilities	17.50	18.48	37.07	45.59	62.74	105	98.36	101	176	198
Accounts Payable	8.97	10.39	19.08	24.59	33.67	59.51	45.39	50.49	94.26	109
Short Term Loans	6.20	5.67	11.48	12.99	19.11	32.87	41.00	39.14	57.45	59.03
Show More
Show Less
Show More
Show Less

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	44.62	47.64	96.02	115	158	207	200	215	322	393
Non Current Assets	22.92	22.77	51.82	53.51	71.68	66.11	58.79	53.32	83.41	89.91
Gross Block	25.79	26.19	58.64	66.29	67.35	95.95	98.38	99.61	65.98	87.68
Less: Accumulated Depreciation	1.95	3.57	7.05	12.38	17.99	26.62	36.35	43.33	8.87	20.58
Less: Impairment of Assets	—	—	—	—	—	—	—	—	—	—
Net Block	23.84	22.62	51.58	53.91	49.36	69.33	62.03	56.28	57.10	67.10
Lease Adjustment A/c	—	—	—	—	—	—	—	—	—	—
Capital Work in Progress	0	1.16	0	0	24.44	0.61	0	0	18.54	12.01
Long Term Investments	—	—	—	—	—	—	—	—	0.24	0.27
Long Term Loans & Advances	0.23	0.78	0.89	0.90	0.87	0.99	0.97	1.25	8.62	10.31
Other Non Current Assets	0	0.01	0	—	0	0	0.02	0.02	3.06	2.77
Show More
Show Less
Current Assets	20.54	23.06	43.51	60.66	83.15	136	137	157	235	301
Inventory	6.82	6.91	12.81	22.27	23.05	46.16	56.17	56.02	91.47	107
Accounts Receivable	12.78	10.74	24.04	31.39	45.60	65.64	55.94	78.80	121	145
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.55	2.66	3.97	4.83	3.59	3.74	4.78	4.87	2.65	24.04
Other Current Assets	0.00	0.16	0.10	1.14	4.68	3.91	4.92	10.04	2.57	6.23
Short Term Loans and Advances	0.39	2.58	2.60	1.03	6.23	16.31	14.96	7.40	17.12	18.18
Show More
Show Less
Show More
Show Less
Liabilities	44.62	47.64	96.02	115	158	207	200	215	322	393
Shareholders Funds	11.23	14.08	21.37	35.55	38.88	44.89	58.67	61.42	67.84	116
Share Capital	0.97	1.37	1.78	12.68	12.68	12.68	14.68	14.68	14.68	18.05
Share Warrants	—	—	—	—	—	—	—	—	—	—
Reserves	8.88	12.70	19.59	22.87	26.19	32.21	43.99	46.74	53.16	97.89
Show More
Show Less
Non Current Liabilities	15.89	15.08	37.58	34.33	56.21	57.25	42.76	52.08	78.91	79.26
Secured Loans	13.87	12.21	29.02	23.86	34.06	28.11	20.41	26.16	44.95	38.77
Unsecured Loans	0.84	1.02	7.89	8.96	18.87	23.93	17.26	20.57	27.20	35.57
Deferred Tax Assets/Liabilities	1.15	1.81	0.66	1.30	2.99	4.82	4.22	4.23	4.16	2.55
Other Long Term Liabilities	—	—	—	—	—	—	—	—	1.29	1.02
Long Term Provisions	0.03	0.05	—	0.20	0.29	0.40	0.86	1.13	1.31	1.34
Show More
Show Less
Current Liabilities	17.50	18.48	37.07	45.59	62.74	105	98.36	101	176	198
Accounts Payable	8.97	10.39	19.08	24.59	33.67	59.51	45.39	50.49	94.26	109
Short Term Loans	6.20	5.67	11.48	12.99	19.11	32.87	41.00	39.14	57.45	59.03
Other Current Liabilities	1.95	2.23	6.07	7.22	8.64	10.64	10.72	10.24	22.11	29.30
Share Application Money	1.38	—	—	—	—	—	—	—	—	—
Show More
Show Less
Short Term Provisions	0.38	0.18	0.44	0.79	1.31	1.53	1.26	1.30	1.77	0.94
Show More
Show Less
Show More
Show Less

Balance Sheet Snapshot

+ Add a Comparison

Fund Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

*Data is as of latest FY end

Profit & Loss

| View Detailed

(in Rs. Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	165	217	273	286	377	405	321	590	699	638
Operating Expenses	161	209	260	268	351	380	304	560	657	599
Raw Material	120	149	188	196	252	255	204	377	478	455
Others	120	149	188	196	252	255	204	377	478
Show More
Show Less
Employee Cost	3.13	3.89	6.03	8.71	12.00	14.71	11.10	15.81	17.80	19.18
Power & Fuel Cost	—	5.86	8.24	11.04	12.39	12.26	9.43	11.98	12.76	—
Show More
Show Less
Operating Profit	4.59	8.73	12.63	17.76	25.46	25.53	17.63	29.14	41.55	38.58
Other Income	0.70	0.36	1.03	0.00	—	0.17	0.01	0.35	0.35	0.52
Depreciation and Amortisation Expenses	1.62	3.48	5.32	5.61	9.75	9.77	6.98	8.85	11.47	11.16
Interest	2.78	3.49	4.59	5.85	7.35	8.52	6.65	8.74	14.32	13.48
Profit Before Tax	0.88	2.11	3.74	6.30	7.38	7.42	4.01	11.91	16.11	14.45
Tax	0.66	0.86	1.40	2.97	3.35	0.64	1.25	4.20	3.16	1.86
Net Profit	0.22	1.25	2.34	3.32	4.03	6.78	2.75	7.71	12.95	12.60
Number of shares(Crs)	—	—	1.27	1.27	1.27	1.47	1.47	1.47	1.80	—
Dividend Payout Ratio	0	0	0	0	0	0	0	0	0	—

*TTM Values as of Jun 2023

(in Rs. Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Gross Sales	165	217	273	286	377	405	321	590	699	—
Less: Excise Duty	—	0.02	—	—	0.00	—	—	—	—	—
Net Sales	165	217	273	286	377	405	321	590	699	638
Operating Expenses	161	209	260	268	351	380	304	560	657	599
Raw Material	120	149	188	196	252	255	204	377	478	455
Others	120	149	188	196	252	255	204	377	478
Show More
Show Less
Increase/Decrease in Stock	0.19	-2.39	-0.82	-5.56	-22.22	-5.78	-4.13	-7.98	-21.16	-37.38
Other Manufacturing Expenses	—	49.20	52.36	49.99	83.32	84.43	58.89	108	127	—
Employee Cost	3.13	3.89	6.03	8.71	12.00	14.71	11.10	15.81	17.80	19.18
Selling and Distribution Expenses	—	2.04	2.86	5.31	9.43	15.53	20.47	49.99	35.38	—
Power & Fuel Cost	—	5.86	8.24	11.04	12.39	12.26	9.43	11.98	12.76	—
General and Administration Expenses	37.85	1.32	2.31	2.32	3.77	3.51	3.29	4.62	5.52	—
Miscellaneous Expenses	—	0.11	0.69	0.20	0.34	0.53	0.83	1.23	2.01	—
Show More
Show Less
Operating Profit	4.59	8.73	12.63	17.76	25.46	25.53	17.63	29.14	41.55	38.58
Other Income	0.70	0.36	1.03	0.00	—	0.17	0.01	0.35	0.35	0.52
Interest	2.78	3.49	4.59	5.85	7.35	8.52	6.65	8.74	14.32	13.48
PBDT	2.50	5.60	9.07	11.91	18.12	17.19	10.99	20.75	27.58	25.61
Depreciation and Amortization	1.62	3.48	5.32	5.61	9.75	9.77	6.98	8.85	11.47	11.16
Profit Before Taxation & Exceptional Items	0.88	2.11	3.74	6.30	8.36	7.42	4.01	11.91	16.11	—
Exceptional Income / Expenses	—	—	—	—	-0.99	—	—	0.02	—	—
Profit Before Tax	0.88	2.11	3.74	6.30	7.38	7.42	4.01	11.91	16.11	14.45
Provision for Taxs	0.66	0.86	1.40	2.97	3.35	0.64	1.25	4.20	3.16	1.86
Current Income Tax	—	—	—	1.28	1.52	1.24	1.24	4.63	4.74	—
Deferred Tax	0.66	0.41	0.64	1.69	1.83	-0.59	0.01	-0.44	-1.58	—
Other taxes	0	0	0	0	0	0	0	0	0	—
Show More
Show Less
Profit After Tax	0.22	1.25	2.34	3.32	4.03	6.78	2.75	7.71	12.95	12.60
Extra items	—	—	—	—	—	—	0	0	0	0
Minority Interest	—	—	—	—	—	—	—	—	—	—
Share of Associate	—	—	—	—	—	—	—	—	—	—
Net Profit	0.22	1.25	2.34	3.32	4.03	6.78	2.75	7.71	12.95	12.60
Number of shares(Crs)	—	—	1.27	1.27	1.27	1.47	1.47	1.47	1.80	—
Dividend Payout Ratio	0	0	0	0	0	0	0	0	0	—

*TTM Values as of Jun 2023

CASH FLOW

Standalone
Consolidated

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity	1.32	5.21	7.46	4.52	8.20	11.46	18.90	-1.07	-9.35	11.69
Profit Before Tax	0.34	0.88	2.11	3.74	6.30	7.38	7.42	4.01	11.91	16.11
Adjustments	1.76	1.62	3.50	5.35	5.61	9.75	9.77	6.98	17.65	25.94
OCF Before Working Capital	5.03	5.29	9.10	13.69	17.76	25.46	25.71	17.63	29.56	42.05
Working Capital Changes	-2.61	0.58	-0.78	-7.76	-6.59	-10.65	-6.16	-17.45	-35.14	-24.66
Taxes Paid	-1.10	-0.66	-0.86	-1.40	-2.97	-3.35	-0.64	-1.25	-3.76	-5.70
Show More
Show Less
Cash from Investing Activity	-3.28	-2.10	-30.76	-7.00	-25.38	-4.90	-1.40	-1.25	-29.58	-22.94
Net Fixed Assets Purchased	-24.78	-0.40	-32.45	-7.65	-1.06	-30.71	-2.46	-1.24	-28.69	-15.26
Fixed Assets Purchased	-24.78	-0.40	-32.45	-7.65	-1.06	-31.05	-2.46	-1.24	-30.57	-15.31
Fixed Assets Sold	—	—	—	—	—	0.34	—	—	1.89	0.05
Show More
Show Less
Investment Purchased	—	—	—	—	—	—	—	—	-0.79	-7.68
Investment Sold	—	—	—	—	—	—	—	—	—	—
Interest Recieved	—	—	—	—	—	—	—	—	—	—
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Cash from Financing Activity	2.31	-1.00	24.61	3.34	15.95	-6.42	-16.47	2.42	39.02	25.02
Proceeds From Shares	2.94	2.62	4.01	11.41	—	—	7	—	—	35
Net Long Term Borrowings	1.22	-1.49	0	0	20.11	-0.90	-14.36	9.06	27.07	2.42
Proceeds From Borrowings	1.22	—	—	—	20.11	—	—	9.06	27.07	2.42
Repayment From Borrowings	—	-1.49	—	—	—	-0.90	-14.36	—	—	—
Show More
Show Less
Interest Paid	-2.93	-2.78	-3.49	-4.59	-5.85	-7.35	-8.52	-6.65	-8.45	-13.98
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Net Cash Flow	0.35	2.11	1.31	0.85	-1.24	0.15	1.03	0.10	0.09	13.77
Opening Cash & Cash Equivalents	0.20	0.55	2.66	3.97	4.83	3.59	3.74	4.78	0.31	0.40
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.55	2.66	3.97	4.83	3.59	3.74	4.78	4.87	0.40	14.17
Net Capex (est)	24.78	0.40	32.45	7.65	1.06	30.71	2.46	1.24	28.69	15.26
Free Cash Flow (est)	-23.47	4.81	-24.98	-3.13	7.14	-19.25	16.44	-2.31	-38.04	-3.57

Cash Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

Ratios

Standalone
Consolidated

= Dominant Factor

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Operational Ratios
Quick Ratio	0.78	0.87	0.83	0.84	0.96	0.86	0.82	1.00	0.82	0.98
Liquid Assets (Crs)	13.73	16.15	30.70	38.39	60.10	89.60	80.60	101	143	193
Current Liabilities (Crs)	17.50	18.48	37.07	45.59	62.74	105	98.36	101	176	198
Show More
Show Less
Current Ratio	1.17	1.25	1.17	1.33	1.33	1.30	1.39	1.55	1.34	1.52
Current Assets (Crs)	20.54	23.06	43.51	60.66	83.15	136	137	157	235	301
Current Liabilities (Crs)	17.50	18.48	37.07	45.59	62.74	105	98.36	101	176	198
Show More
Show Less
Interest Coverage Ratio	1.11	1.32	1.60	1.81	2.08	2.00	1.87	1.60	2.36	2.13
EBIT (Crs)	3.27	3.66	5.60	8.34	12.14	15.71	15.94	10.65	20.64	30.43
Interest Expenses (Crs)	2.93	2.78	3.49	4.59	5.85	7.35	8.52	6.65	8.74	14.32
Show More
Show Less
Fixed Asset Turnover	3.93	6.32	3.71	4.11	4.25	3.93	4.12	3.22	8.94	7.97
Net Sales (Crs)	101	165	217	273	286	377	405	321	590	699
Fixed Assets (Crs)	25.79	26.19	58.64	66.29	67.35	95.95	98.38	99.61	65.98	87.68
Show More
Show Less
Cash Conversion Cycle	9.20	11.61	7.66	16.29	37.89	41.90	23.78	52.43	53.92	79.16
Inventory Days	21.96	15.14	16.07	22.79	28.48	33.46	46.01	63.64	45.58	51.61
Days Receivable	31.75	25.95	28.35	36.02	48.39	53.79	54.67	76.44	61.74	69.13
Days Payable	44.51	29.47	36.76	42.52	38.98	45.35	76.90	87.65	53.40	41.58
Show More
Show Less
Debt to Equity Ratio	1.98	1.46	2.49	1.44	2.05	2.09	1.49	1.53	2.08	1.25
Total Debt (Crs)	22.24	20.54	53.16	51.17	79.59	94.00	87.31	93.81	141	145
Shareholders Equity (Crs)	11.23	14.08	21.37	35.55	38.88	44.89	58.67	61.42	67.84	116
Show More
Show Less
Free Cash Flow/Sales (%)	-23.13	2.91	-11.49	-1.15	2.50	-5.11	4.05	-0.72	-6.45	-0.51
Free Cash Flow(est) (Crs)	-23.47	4.81	-24.98	-3.13	7.14	-19.25	16.44	-2.31	-38.04	-3.57
Net Sales (Crs)	101	165	217	273	286	377	405	321	590	699
Show More
Show Less
Show More
Show Less
Profitability Ratios
Op Profit Margin (%)	4.94	3.20	4.18	5.01	6.21	6.76	6.34	5.49	5.00	6.00
Operating Profit (Crs)	5.01	5.29	9.09	13.66	17.76	25.46	25.71	17.63	29.49	41.90
Net Sales (Crs)	101	165	217	273	286	377	405	321	590	699
Show More
Show Less
Net Profit Margin (%)	-0.75	0.14	0.58	0.86	1.16	1.07	1.67	0.86	1.31	1.85
Net Profit (Crs)	-0.76	0.22	1.25	2.34	3.32	4.03	6.78	2.75	7.71	12.95
Net Sales (Crs)	101	165	217	273	286	377	405	321	590	699
Show More
Show Less
ROCE (%)	12.05	12.57	9.51	11.93	12.77	15.38	15.72	9.39	14.07	15.59
EBIT (Crs)	3.27	3.66	5.60	8.34	12.14	15.71	15.94	10.65	20.64	30.43
Capital Employed (Crs)	27.13	29.16	58.95	69.88	95.08	102	101	114	147	195
Show More
Show Less
Return on Assets (%)	-1.71	0.47	1.30	2.03	2.11	1.95	3.39	1.28	2.39	3.30
Net Profit (Crs)	-0.76	0.22	1.25	2.34	3.32	4.03	6.78	2.75	7.71	12.95
Total Assets (Crs)	44.62	47.64	96.02	115	158	207	200	215	322	393
Show More
Show Less
ROIC (%)	-25.49	2.95	5.75	7.12	7.07	8.81	15.05	6.81	9.71	15.06
Op Profit after Taxes (Crs)	-6.72	0.76	3.11	4.57	6.41	8.58	14.40	7.32	13.13	24.18
Invested Capital (Crs)	26.34	25.72	54.05	64.15	90.62	97.41	95.68	107	135	161
Show More
Show Less
ROE (%)	-6.78	1.60	5.85	6.58	8.55	8.98	11.55	4.48	11.36	11.17
Net Profit Margin (%)	-0.75	0.14	0.58	0.86	1.16	1.07	1.67	0.86	1.31	1.85
Asset Turnover ratio	2.27	3.47	2.26	2.36	1.81	1.82	2.03	1.50	1.83	1.78
Equity Multiplier	3.97	3.38	4.49	3.25	4.06	4.60	3.41	3.50	4.75	3.39
Show More
Show Less
Adjusted EPS	-7.82	1.64	7.04	1.85	2.62	3.18	4.62	1.88	5.25	7.18
Show More
Show Less
Valuation Ratios
P/E	0	0	0	17.39	17.70	10.32	6.91	17.59	12.39	16.45
Price to Book	0	0	0	1.15	1.51	0.93	0.80	0.79	1.41	1.84
EV/EBITDA	4.52	3.64	5.61	6.37	7.59	5.18	5.03	7.79	7.94	7.98
Dividend Yield (%)	—	—	—	0	0	0	0	0	0	0
Show More
Show Less

Quarterly Results

Standalone
Consolidated

(in Rs. Cr.)	Dec 2021	Mar 2022	Jun 2022	Dec 2022	Mar 2023	Jun 2023
Net Sales	141	210	177	152	168	140
Operating Expenses	131	200	168	142	156	132
Increase/Decrease in Stock	-13.70	12.40	-22.41	-4.47	-6.68	-3.82
Raw Material	93.37	130	133	101	119	103
Employee Cost	4.15	4.95	4.23	4.93	4.90	5.13
Selling and Distribution Expenses	0	0	0	0	0	0
Electricity, Power & Fuel Cost	2.48	0	0	2.94	0	0
Gen_AdminExpenses	0	0	0	0	0	0
Miscellaneous Expenses	0	0	0	0	0	0
Show More
Show Less
Operating Profit	9.83	9.89	9.18	9.64	11.82	7.94
Other Income	0.04	0.16	0.01	0.14	0.18	0.19
Interest	2.62	2.61	2.50	3.56	3.98	3.44
PBDT	7.26	7.44	6.69	6.21	8.02	4.69
Depreciation and Amortization	2.32	2.37	2.85	2.89	2.85	2.57
Profit Before Tax	4.94	5.06	3.84	3.33	5.17	2.12
Tax	1.73	1.75	0.97	0.84	0.34	-0.29
Profit After Tax	3.21	3.32	2.87	2.49	4.83	2.41
Extra items	0	0	0	0	0	0
Net Profit	3.21	3.32	2.87	2.49	4.83	2.41
Quarterly Ratios
EPS	2.18	2.26	1.95	1.69	2.68	1.33
Operating Profit Margin	6.99	4.72	5.18	6.34	7.03	5.66
Net Profit Margin	2.28	1.58	1.62	1.64	2.87	1.72
Show More
Show Less

Reverse DCF

Earnings

(Cr)

Discount Rate (%)

5 YEAR

Terminal Multiple

Implied Growth Rate over a 5 year period*

10 YEAR

Terminal Multiple

Implied Growth Rate over a 10 year period*

20 YEAR

Terminal Multiple

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF