Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryInvestment Banking Analyst
Private Equity AnalystQuant & Hedge Fund AnalystBreaking Into VCFinancial Analyst Program
Risk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Free Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
QuarksCourses
Explore Interview Preparation
Investment BankingEquity ResearchVenture CapitalistPrivate EquityHedge Funds
QuantFinancial AnalysisPrivate Wealth ManagementDebt Capital MarketsRisk Management
Derivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Interview tracksAll
1Investment Banking
Question bankPuzzlesCase studies
2Equity Research
Question bankPuzzlesCase studies
3Venture Capital
Question bankPuzzlesCase studies
4Private Equity
Question bankPuzzlesCase studies
5Hedge Funds
Question bankPuzzlesCase studies
6Quant
Question bankPuzzlesCase studies
7Financial Analysis
Question bankPuzzlesCase studies
8Private Wealth Management
Question bankPuzzlesCase studies
9Debt Capital Markets
Question bankPuzzlesCase studies
10Risk Management
Question bankPuzzlesCase studies
11Derivatives Foundation
Question bankPuzzlesCase studies
12Portfolio Management
Question bankPuzzlesCase studies
13Mutual Fund Mastery
Question bankPuzzlesCase studies
062

Case 062ValuationCore

How would you value Doorsanchar Networks, a telco at 7x EBITDA with capex equal to half of EBITDA, against Pankhudi Software, growing 35% at 8x revenue? Which methods fit each, and why is EV/EBITDA misleading for the telco?

CSCredit SuisseSydney · 2020

1The situation

Doorsanchar Networks is a mobile operator. Revenue is Rs 13,000 crore, EBITDA Rs 5,200 crore, and it spends Rs 2,600 crore a year on spectrum, towers and fibre just to hold its share. Net debt is Rs 15,600 crore, about 8% interest, and the shares trade at 7.0x EV/EBITDA. Assume depreciation equals capex and tax is 25%.

Pankhudi Software sells subscription software to clinics. Revenue is Rs 1,500 crore, growing 35% a year, with a 75% gross margin and a 10% EBITDA margin, because it spends heavily on sales and engineering. It has no debt and trades at 8.0x EV/revenue.

2Your task

Which valuation methods fit each company, what do the multiples actually say, and why would EV/EBITDA on its own mislead you about the telco?

Quick check

The telco is on 7x EBITDA and the software company is on about 80x EBITDA. Is the telco the cheaper stock?

Worked solution

Try it on paper, then open one step at a time.

30-second answerThe answer to give first

Value the telco on cash after capex and the software company on revenue or gross profit, and never compare their EBITDA multiples. Doorsanchar's 7.0x becomes 14x on EBITDA less capex, and its equity yields about 4.9% of free cash flow after interest and tax. Pankhudi's 8.0x revenue is 10.7x gross profit and about 80x EBITDA, paying for 35% growth. A DCF works for both but needs different horizons: steady cash for the telco, a path to a mature margin for the software company.

Step 1Why is EBITDA the wrong number for a telco?

Because the network does not maintain itself. Doorsanchar must spend Rs 2,600 crore a year, half its EBITDA, just to keep customers on a working network, so EBITDA overstates by two what the business actually throws off. An autorickshaw driver earning Rs 2,000 a day is not earning Rs 2,000 if the vehicle needs Rs 1,000 a day of fuel and repairs to keep running; the fare is EBITDA, the fuel is capex. On the honest number, EBITDA less maintenance capexThe capital spending needed to keep revenue and capacity where they are, as opposed to spending that adds growth., the telco's EV of Rs 36,400 crore is 14x Rs 2,600 crore. That is not cheap.

Step 2What is a telco shareholder actually buying?

A cash yield on a levered asset. Net debt of Rs 15,600 crore is 3.0x EBITDA and 43% of the enterprise value, so equity is Rs 20,800 crore. Interest at 8% is Rs 1,248 crore; with depreciation equal to capex, taxable profit is Rs 1,352 crore and tax Rs 338 crore. Free cash flow to equity is Rs 2,600 crore less interest and tax, about Rs 1,014 crore, a yield of 4.9% on the equity value. That yield, its growth and its stability are the valuation: a DCF of steady cash flows, a dividend yield against peers, and EV to EBITDA less capex as the cross-check. Spectrum renewals, which arrive in lumps, are the number to ask about next.

Rs croreDoorsancharPankhudi
Revenue13,0001,500
Gross profit1,125
EBITDA5,200150
Capex2,600small
EBITDA less capex2,600
Net debt15,6000
Enterprise value36,40012,000
Multiple that fits14x EBITDA less capex; 4.9% equity FCF yield10.7x gross profit; 5.9x next year's revenue
The telco's 7.0x EBITDA is 14x once the Rs 2,600 crore of annual network spend is deducted; the software company's 8.0x revenue is 10.7x gross profit and 5.9x the revenue it will have next year at 35% growth.
Step 3Why is revenue the right lens for the software company?

Because its EBITDA margin is a choice, not a result. Pankhudi earns a 75% gross margin and then spends most of it on sales and engineering to grow 35%; its 10% EBITDA margin could be 30% tomorrow if it stopped growing. So investors value what is durable, revenue and gross profit, and judge the price by growth: 8.0x trailing revenue is 5.9x next year's revenue, and growth plus margin, the Rule of 40A rough screen for software companies: revenue growth rate plus profit margin, in percentage points, should sum to 40 or more., is 45. A DCF still applies, but its heart is the year the margin matures: say what mature margin you assume, because that is the whole valuation.

Choose the multiple that captures what each business spends to keep goingDoorsanchar Networks, telcoEV / EBITDAlooks cheap7.0xEV / (EBITDA less capex)the honest one14xEquity FCF yieldwhat a holder gets4.9%Net debt / EBITDAhalf the EV is debt3.0xHalf of EBITDA is spent on the network every yearPankhudi SoftwareEV / revenuethe headline8.0xEV / gross profitthe honest one10.7xEV / EBITDAmeaningless at 10% margin80xRevenue growthwhat the 8x is paying for35%EBITDA is small because growth spend sits above it
Doorsanchar's 7.0x EV/EBITDA is 14x on EBITDA less capex and a 4.9% equity cash yield, while Pankhudi's 8.0x revenue is 10.7x gross profit and 80x EBITDA; each business is valued on the number that survives its own reinvestment.
Step 4What happens if you apply the wrong multiple?

The answer becomes absurd, which is the test. Pankhudi at the telco's 7.0x EBITDA would be worth Rs 1,050 crore, 0.7x revenue, a price at which a rival would buy it for its customer list alone. Doorsanchar at 8.0x revenue would be worth Rs 104,000 crore, nearly three times its current value for a business that cannot grow faster than the population. Say the limit too: multiples are shorthand for a DCF, and the two companies need different DCFs. The telco's risk is in the terminal value and the next spectrum auction; the software company's is in whether 35% growth persists and what margin it lands on. Comparable transactions help the telco, where towers and operators change hands at known multiples, more than the software company, where every deal is a growth story.

Where candidates lose it

The common miss is announcing that the telco is cheap because 7x is less than 80x. The interviewer is waiting for capex: a business that spends half its EBITDA to stand still is not on 7x in any sense that matters.

The second is the reverse: dismissing the software multiple as hype without translating it. 8x revenue is 10.7x gross profit for a business growing 35%; name the mature margin that would justify it, then argue about that.

What the interviewer asks next

  • Doorsanchar must pay Rs 8,000 crore for spectrum renewal in year 3. How do you build that into the valuation?
  • Pankhudi's growth slows to 15%. What happens to the revenue multiple, and why?
  • Which of the two would you lend to, and at what leverage?

Asked at Credit Suisse, Generalist, Sydney, 2020 (Wall Street Oasis): How would you value a telco like Telstra vs. a tech firm like Atlassian?

← Case 061Sukhmani Software has EBITDA of Rs 100 crore and trades at 8x, with senior secured, second lien and mezzanine debt below the equity. Where in the capital structure would you invest, given downside values of 5x and 4x?Case 063 →Mahapath Expressway collects Rs 150 from 30,000 vehicles a day, spends Rs 30 crore a year on O&M and owes Rs 90 crore a year of debt service, with a six-month reserve. Compute DSCR, stress traffic down 20%, and say how long the reserve lasts.

Company names and figures are illustrative.

Fin Maverick Free CoursesExplore Free Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsInterview RoadmapsShowdown
RESOURCES
All CoursesFree CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.