Startup Valuation

More documents

Recommendations

Info

Total Estimated Future RevenueAmount in CroreFY3/20FY3/21FY3/22FY3/23FY3/24Central rights income 352.3 352.3 352.3 352.3 352.3Sponsorship income (1) 85.4 93.9 103.3 113.7 125.0Gate collection income 27.4 35.0 42.0 50.4 60.5Franchise income from 39.6 39.6 39.6 39.6 39.6SponsorsRevenue from1.0 1.2 1.4 1.7 2.1merchandising (2)Total Revenue 505.7 522.0 538.6 557.6 579.4
Total Estimated FutureExpensesAmount in Crore FY3/20 FY3/21 FY3/22 FY3/23 FY3/24Cost of materials 0.5 0.5 0.6 0.8 0.9EmployeeBenefits 1.1 1.2 1.4 1.5 1.6Players Fees 71.8 75.4 79.2 83.1 87.3Support Staff fees 11.3 12.4 13.6 15.0 16.5Players Expenses 0.4 0.5 0.5 0.6 0.6Support Staff Expenses 0.2 0.3 0.3 0.3 0.3Consultancy fee 0.2 0.2 0.3 0.3 0.3Repairs &Maintenance 0.0 0.0 0.0 0.0 0.0Office Maintenance 1.1 1.2 1.4 1.5 1.7Compliments 9.0 9.9 10.9 12.0 13.2TournamentExpenditure 7.5 8.3 9.1 10.0 11.0Vehicle HireCharges 0.0 0.0 0.0 0.0 0.0Miscellaneous Expenses 8.6 9.5 10.4 11.5 12.6Franchisee Fees 0.1 0.1 0.1 0.1 0.1Sales PromotionExpenses 1.3 1.5 1.6 1.8 2.0Canvassing Commission 1.3 1.5 1.6 1.8 1.9Rentexpenses 2.3 2.4 2.5 2.6 2.8Insurance 0.1 0.1 0.2 0.2 0.2Rates andtaxes 0.2 0.3 0.3 0.3 0.3Telephone postage 0.0 0.0 0.1 0.1 0.1Printing stationery 0.0 0.0 0.0 0.0 0.0Travelling exp 2.7 2.9 3.2 3.6 3.9Legal professional charges 0.3 0.3 0.3 0.3 0.3Bank charges 0.0 0.0 0.1 0.1 0.1Payment for audit services 0.0 0.0 0.0 0.0 0.0Total 120.2 128.6 137.5 147.3 157.8Notes1. Cost of Materials assumed to be 43% of the revenue from merchandising2. All other expenses is assumed to grow at certain cost inflation by case to case
Page 1 and 2: Business Valuation for Start ups &
Page 3 and 4: What is Valuation?Valuation an esti
Page 5 and 6: Business Valuation contd.Your Accou
Page 7 and 8: Pivot and adopt new Technology :Rog
Page 9 and 10: FINANCAL DRIVERSIdentify How much c
Page 11 and 12: Pure Negotiation Approachlets assum
Page 14 and 15: DISCOUNTED FREE CASH FLOW METHODMET
Page 16 and 17: Pre Money and Post MoneyValuationPo
Page 18 and 19: Estimating your firm’s FCFF(Free
Page 20 and 21: Estimating the Risk1. Risk, in trad
Page 22 and 23: Estimating Terminal ValueTerminal V
Page 26 and 27: Estimated Income Statement/Profit &
Page 28 and 29: Estimated Cost of Equity (Ke)for AB
Page 30: Thank You.1. Copyright 2020, Virtua

Startup Valuation

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?