One97 Communications Limited (PAYTM.NS) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
PAYTM.NS
One97 Communications Limited
PAYTM.NS (NSE)

Estimated Value

INR

Market Price INR

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value -19,530 Bil. INR
Discounted Terminal Value -8,831 Bil. INR
Sum of Discounted Free Cash Flow -2,564 Bil. INR
Enterprise Value -11,395 Bil. INR
Cash and Equivalents 111.2 Bil. INR
Total Debt 1.6 Bil. INR
Equity Value -11,268 Bil. INR
Shares Outstanding 640 Mil. INR
Estimated Value per Share -17.61 Thou. INR
Yield of the U.S. 10 Year Treasury Note 4.26%
Average Cash from Operating Activities Margin -68.27%
Average Capital Expenditure Margin -7.03%

Monetary values in INR

Edit Chart Values 2026-03-31 2027-03-31 2028-03-31 2029-03-31 2030-03-31 2031-03-31 2032-03-31 2033-03-31 2034-03-31 2035-03-31

Monetary values in INR

amounts except #

2026
Mar 31
2027
Mar 31
2028
Mar 31
2029
Mar 31
2030
Mar 31
2031
Mar 31
2032
Mar 31
2033
Mar 31
2034
Mar 31
2035
Mar 31
Revenue 109,910 168,345 247,557 348,906 470,419 605,492 742,333 864,719 954,419 995,077
Revenue Growth Rate 59.28% 53.17% 47.05% 40.94% 34.83% 28.71% 22.6% 16.49% 10.37% 4.26%
Operating Cash Flow -75,035 -114,929 -169,007 -238,198 -321,155 -413,369 -506,791 -590,344 -651,582 -679,339
Operating Cash Flow Margin -68.27% -68.27% -68.27% -68.27% -68.27% -68.27% -68.27% -68.27% -68.27% -68.27%
Capital Expenditure -7,727 -11,835 -17,403 -24,528 -33,070 -42,566 -52,186 -60,790 -67,096 -69,954
Capital Expenditure Margin -7.03% -7.03% -7.03% -7.03% -7.03% -7.03% -7.03% -7.03% -7.03% -7.03%
Free Cash Flow -82,762 -126,764 -186,410 -262,727 -354,225 -455,935 -558,977 -651,133 -718,678 -749,293
Free Cash Flow Margin -75.3% -75.3% -75.3% -75.3% -75.3% -75.3% -75.3% -75.3% -75.3% -75.3%
Compounded Discount Rate 1.33% 9.71% 18.79% 28.61% 39.23% 50.73% 63.21% 76.7% 91.29% 107.1%
Discounted Free Cash Flow -81,671 -115,549 -156,920 -204,289 -254,421 -302,488 -342,481 -368,506 -375,699 -361,818

Monetary values in INR

amounts except #

Average LTM
Jan 29
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
2020
Mar 31
2019
Mar 31
2018
Mar 31
2017
Mar 31
Revenue 50,543 77,178 69,004 99,778 79,903 49,742 28,024 32,808 32,320 30,529 6,146
Revenue Growth Rate 59.89% 11.85% -30.84% 24.87% 60.63% 77.5% -14.58% 1.51% 5.87% 396.7% 65.39%
Cost of Revenue 41,665 54,746 55,065 79,647 68,158 52,204 31,215 34,163 31,455 6,500 3,501
Gross Profit 8,878 22,432 13,939 20,131 11,745 -2,462 -3,191 -1,355 865 24,029 2,645
Gross Margin 18.81% 29.07% 20.2% 20.18% 14.7% -4.95% -11.39% -4.13% 2.68% 78.71% 43.04%
Operating Income -9,346 8,834 806 4,300 -6,035 -16,116 -12,107 -19,077 -36,442 1,538 -19,159
Operating Margin -54.38% 11.45% 1.17% 4.31% -7.55% -32.4% -43.2% -58.15% -112.8% 5.04% -311.7%
Net Income -18,058 -6,046 -6,587 -14,170 -17,759 -23,929 -16,961 -28,422 -41,816 -15,895 -8,996
Net Margin -57.69% -7.83% -9.55% -14.2% -22.23% -48.11% -60.52% -86.63% -129.4% -52.06% -146.4%
Cash from Operating Activities -13,670 0 -1,213 6,508 4,156 -12,363 -20,825 -23,766 -44,759 -26,198 -18,242
Cash from Operating Activities Margin -68.27% 0% -1.76% 6.52% 5.2% -24.85% -74.31% -72.44% -138.5% -85.81% -296.8%
Capital Expenditure -3,088 0 -3,219 -8,217 -7,052 -5,071 -1,927 -1,907 -1,773 -595.1 -1,122
Free Cash Flow -16,758 0 -4,432 -1,709 -2,896 -17,434 -22,752 -25,673 -46,532 -26,793 -19,364
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program