Disclaimer: This interactive calculator is an experimental educational tool designed to illustrate structural valuation mathematics. It does not constitute financial, investment, or trading advice. All projections are based on theoretical SOTP frameworks and user-provided inputs, which carry inherent market risks and uncertainties. Please conduct independent research or consult a SEBI-registered advisor before making any investment decisions.
How to Use This Engine
- Global Variables: Set the current share price and expected annual dilution (e.g., ESOPs) to establish your mathematical baseline.
- Growth Phases: For each vertical, model an aggressive growth phase (S1 CAGR, Years 1-5) and a stabilizing glide phase (S2 CAGR, Years 6-10).
- Terminal Exits: Assign a mature P/E multiple that you believe each distinct business model will command at Year 10.
- Observe the Flywheel: Watch how high-margin, recurring revenues impact the final composite valuation over time using the dynamic charts and table below.