About the client: The company is into installing healthcare monitoring devices into cattles and then monitoring
the cattle heal
Information Available:
device to be installed at 3200 per device with 100 devices in first month and growing at 10% per month
cost of each device 1500
subscription price for each device Rs 200 per month
cost of cloud support for each device Rs. 50 per month
payable period 61 days
receivable period 45 days
no inventory
Projections for 2 years starting 1st April 2023 with valuation date 1st April 2023
assume 10 laptops (each priced at 40k) purchased each year to suppport business activities
.
Equity Capital 10 lakh shares of Rs 10 each
no debt
If you feel any information is missing, please feel free to make assumptions with logic
You are required to build montlhy financials (PL, BS, and CF) for 2 years
Conduct Valuation using DCF, multiple, and cost based approaches and then
Please upload the solution in excel format only
into cattles and then monitoring the cattle health using devices for a subscription fee. The devices are procured from a manufacturer
growing at 10% per month
Employee Expenses Breakup (average salary growth at 6%)
ness activities
CEO 40K pm
COO 40kpm
Social Media Marketer 2@20k pm(1 hired in first year and second in second year)
Accountant 20 k pm
Marketing professionals 4@20k pm(2hired in first year and 2 in second)
Production Workforce 8@15k pm(3 to be hired in first year and 5 to be hired in second year)
Other expenses (to increase at 10% per annum)
Unit rent 20k pm
Internet & communication 5k pm
electricity 10k pm
maintenance 10k pm
miscellaneous 4k pm
marketing expense 25k pm
L, BS, and CF) for 2 years
t based approaches and then find a valuation range that you need to recommend.
rocured from a manufacturer
ed to recommend.
