Valuation modeling tool

Model projected share price and employee gain — signal-driven, growth-rate driven, or implied valuation

1

Establish the base valuation

Three quick things, then you're set for every year and scenario below.

Valuation context
—
Base valuation — enter whichever you know
₹ / share
→
₹400 Lakhs
—
Fully diluted base — your cap table's share count
Fully Diluted Base (FDB)
shares
Fixed — held constant across every year and scenario
Set once from the cap table. Changing it recalculates every projected price, gain, and chart across all three tabs.
This FMV is now the single source of truth used across Signal-based, Growth-rate, and Employee holding calculations.

Step 2 — Comparison scenarios

The current multiple is fixed from Step 1 and always plotted. Add extra multiples here to compare against it.

Current multiple from Step 1
3x

Step 3 — Yearly Projection

Enter PAT/EBITDA for each year — the base year is already fixed from Step 1

Fiscal year
PAT (₹ Lakhs)
Price @ current multiple

FDB held constant; signal value × multiple × unit ÷ FDB = price per share

Projected outcomes

Recalculates automatically as inputs change

Projected share price (₹ / share)

Potential gain on total holding (₹ Lakhs)

Important notes

Internal modeling tool — for illustration only, not a valuation report