अApnaFunda

MAX INDIA LIMITED (MAXIND)

Health Services · Medical/Nursing Services · figures to Nov '26

Quality scoreHow the business itself ranks against its sector peers on profitability, 3-year growth and leverage. 50 is the middle of the sector.28 / 100
Profitability 3Growth 7Balance sheet 73
Momentum scoreHow strong the recent trend is: 3-month price change, 12-month improvement in earnings and the rise in FII + DII holding, among companies above ₹500 cr.63 / 100
Price 34Earnings 82FII/DII 72

Passes these screensBusiness ahead of price

Share price

Closing priceAdjusted for splits and bonus issues.

₹149.38 latest close · −6.4% over the last 90 sessions

₹140₹160₹180Jul 3Jul 29Aug 24Sep 17Oct 14Nov 9 ₹140₹160₹180Jul 3Sep 4Nov 9

₹149.38 month-end · −25.5% over 12 months

₹125₹150₹175₹200Nov '25Jan '26Apr '26Jun '26Sep '26Nov '26 ₹125₹150₹175₹200Nov '25May '26Nov '26

₹149.38 month-end · +8.1% over 3 years

₹200₹300Nov '23Jun '24Jan '25Sep '25Apr '26Nov '26 ₹200₹300Nov '23May '25Nov '26

₹149.38 month-end · +119.0% since Aug '20

₹100₹200₹300Aug '20Nov '21Feb '23May '24Aug '25Nov '26 ₹100₹200₹300Aug '20Oct '23Nov '26

52-week range ₹120.00 to ₹220.00 · 1-year volatility 45.0%

How rough has the ride been?

Maximum drawdown-60.5%not yet recovered
1-year volatility45.0%annualised
Beta vs sector index0.643-year daily, correlation 0.24
Volume spikes8last 90 sessions, 5x the 50-day median

Drawdown from peak

0%−20%−40%−60%202120222023202420252026−57.9% 0%−20%−40%−60%202120232025−57.9%
Largest drawdowns

-60.5% (2024-07 peak to 2026-03 low, not yet recovered)

-33.5% (2020-08 peak to 2020-09 low, recovered 2021-10)

-27.3% (2022-12 peak to 2023-03 low, recovered 2023-06)

Most recent volume spikes

2026-11-04: 5.9x the 50-day median, price +1.7% that day

2026-10-06: 6.4x the 50-day median, price +10.5% that day

2026-08-14: 5x the 50-day median, price -4.0% that day

Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).

Where does it rank among Health Services peers?

Each cell is the company's percentile rank among its Health Services peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

Where it ranks today

  • ROCE2ndflat vs a year ago
  • Op. margin3rdflat vs a year ago
  • Revenue growth85th▲ 78 pts vs a year ago
  • Debt/equity ↓67th▲ 15 pts vs a year ago
  • Cash cycle ↓67th▼ 25 pts vs a year ago
  • 12M momentum29thflat vs a year ago

Rank history

ROCE
Op. margin
Revenue growth
Debt/equity ↓
Cash cycle ↓
12M momentum
Dec '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Jul '26Nov '26
Lower rank Higher rank Not enough data

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Health Services sector page Watch it move against Health Services in the Observatory

What is the price implying?

Trailing earnings per share are negative, so a P/E-based figure does not exist. See the loss-makers list on the Expectations Gap page for a revenue-based version.

“Implied growth” is what the current price would require under our stated assumptions, not what we expect.

What prices imply across Health Services The market-wide Expectations lists

Key figures

Share Priceclose 9 Nov
₹149.38
ROCE
-23.0%
Market Cap
₹842 cr
Revenue (TTM)
₹214 cr
P/S
3.9x
P/B
2.1x
ROE
-34.8%
Operating Margin
-58.0%
Debt / Equity
0.2x
Promoter Holding
49.8%
12M Momentum
-25.5%

52-week range

₹120.00₹220.00
29% of the way from its 52-week low to its high

Price risk

1Y volatility
45.0%
Beta vs sector
1-year daily
0.80

Balance sheet & cash

Interest cover
operating profit ÷ interest
-9.1x
Cash from profit, 3Y
operating cash flow ÷ net profit
0.74x
Share count, 1Y
+20.5%

Are profits backed by cash?

1 of 4checks within range1 beyond a threshold
Other income reliance—Not enough data

Not enough reported data to compute this.

Tax rate—Not enough data

Not enough reported data to compute this.

Cash conversion—Not enough data

Not enough reported data to compute this.

Free cash flow2 of 5 yrsNear threshold

Fiscal years with positive free cash flow in the last 5: 2. Bands: at least 80% of years, 40% to 80%, below 40%.

Receivable days vs history+55 daysBeyond threshold

Debtor days are above the median of the previous three fiscal years by 55 days (64 vs 9). Bands: under 15 days, 15 to 45, over 45.

Capital work in progress1% of fixed assetsWithin range

Capital work-in-progress is 1% of fixed assets. Bands: not rising or up to 30%; rising for three years and above 30%; rising and above 60%.

Payable days+88 days / 2 yrsNear threshold

Days payable changed by +88 over two years. Bands: rise of up to 30 days; more than 30 days.

Tap a check to see how it is measured

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

  • Over 2 years, FIIs trimmed 3.3 pts; promoters trimmed 1.2 pts; DIIs added 1.0 pts.

Holdings, Jun '26

How each group changed

GroupDec '23Jun '26Change
Promoters50.9%49.8%-1.2 pts
FIIs10.3%7.1%-3.3 pts
DIIs0.7%1.6%+1.0 pts
Public and others38.0%41.5%+3.5 pts

Number of shareholders

36,826shareholders+3% since Dec '23
36k37k39k40k Dec '23Jun '24Dec '24Jun '25Dec '25Jun '26
Dec '23: 35,888
Mar '24: 40,367
Jun '24: 38,876
Sep '24: 39,886
Dec '24: 40,417
Mar '25: 39,918
Jun '25: 40,090
Sep '25: 39,796
Dec '25: 38,508
Mar '26: 37,492
Jun '26: 36,826
36k37k39k40k Dec '23Dec '24Dec '25Jun '26
Dec '23: 35,888
Mar '24: 40,367
Jun '24: 38,876
Sep '24: 39,886
Dec '24: 40,417
Mar '25: 39,918
Jun '25: 40,090
Sep '25: 39,796
Dec '25: 38,508
Mar '26: 37,492
Jun '26: 36,826

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

What happened next to similar setups

−6.4%typical 12-month return vs the marketNot meaningfully different from the base rate
  • We found 50 past situations where a non-financial company looked like MAX INDIA LIMITED today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
  • Over the following 12 months the middle half of them returned −27% to +28% vs the market, against −4% for all non-financial companies in the same months.
  • The gap against the base rate (−2.9%, 80% range −17.2% to +1.4%) is within what chance and overlapping periods produce.

Where the 50 outcomes landed

−100%−50%0%+50%+100%
RAJTV · Jul 2025: −74.7% vs market
KAMOPAINTS · Apr 2024: −71.9% vs market
SUBEXLTD · Jul 2024: −59.4% vs market
MTNL · Oct 2025: −43.7% vs market
ALOKINDS · Dec 2021: −41.8% vs market
NDTV · May 2025: −37.5% vs market
DREDGECORP · Jun 2021: −34.3% vs market
NSLNISP · Jul 2024: −33.3% vs market
VERANDA · Nov 2023: −31.7% vs market
BROOKS · Nov 2024: −29.2% vs market
SUVIDHAA · Jun 2025: −29.1% vs market
ZODIACLOTH · Jun 2025: −27.8% vs market
PALASHSECU · Oct 2025: −26.7% vs market
EMAMIREAL · Oct 2025: −25.8% vs market
UNITECH · May 2025: −25.7% vs market
VIKASLIFE · Aug 2023: −24.7% vs market
NATHBIOGEN · May 2023: −23.4% vs market
RBA · Feb 2023: −23.2% vs market
EMBDL · Sep 2024: −21.5% vs market
XELPMOC · May 2024: −21.3% vs market
NEXTMEDIA · Feb 2023: −20.4% vs market
ENIL · Dec 2023: −17.0% vs market
PRAENG · Sep 2025: −16.7% vs market
SIL · Sep 2025: −14.1% vs market
SHAH · Jan 2023: −8.0% vs market
UFO · Nov 2022: −4.7% vs market
SHALPAINTS · Dec 2020: −4.4% vs market
HCL-INSYS · Jun 2024: −2.6% vs market
OMAXE · Nov 2023: −2.2% vs market
HERITGFOOD · Jun 2020: +1.9% vs market
RAMCOSYS · Jul 2024: +8.2% vs market
KREBSBIO · Jan 2020: +11.0% vs market
CARTRADE · Feb 2023: +12.9% vs market
BORORENEW · Aug 2024: +16.5% vs market
BALAJITELE · Aug 2022: +18.8% vs market
NOIDATOLL · Mar 2020: +25.9% vs market
VENKEYS · Sep 2020: +27.2% vs market
BYKE · Apr 2023: +28.0% vs market
AURUM · May 2024: +32.1% vs market
PANACEABIO · Sep 2024: +46.7% vs market
MAHLIFE · Dec 2020: +47.9% vs market
REPRO · Aug 2022: +65.1% vs market
INOXGREEN · Nov 2023: +67.9% vs market
ZOTA · Jun 2024: +68.6% vs market
INDIANCARD · Mar 2021: +73.8% vs market
JINDRILL · May 2021: +75.3% vs market
UNICHEMLAB · Feb 2020: +84.2% vs market
THOMASCOOK · Mar 2023: +99.0% vs market
TARC · Dec 2022: +153.2% vs market
INDOTHAI · Jul 2020: +159.1% vs market
Similar setups −6.4%All companies −3.5%← worse than the marketbetter than the market →

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 2 beyond the range shown, drawn at the edge

Similar setups' median
−6.4%
All companies' median
−3.5%
Beat the market
42% vs 46%

50 past situations · 50 companies · 34 months · 2020–2025

The closest matches

CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
UFO
Consumer Services
Nov 2022 —-26% +4%−26% −5%
SHALPAINTS
Process Industries
Dec 2020 —-10% +8%−15% −4%
BROOKS
Health Technology
Nov 2024 —-25% +10%−21% −29%
JINDRILL
Industrial Services
May 2021 —-31% +102%−7% +75%
ENIL
Consumer Services
Dec 2023 —-17% +19%−11% −17%
Show the other 3 matches
CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
NSLNISP
Non-Energy Minerals
Jul 2024 —-9% +22%−18% −33%
NOIDATOLL
Commercial Services
Mar 2020 —-10% −51%−56% +26%
SIL
Process Industries
Sep 2025 —-8% −33%−38% −14%
How reliable is this?

Matched on P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: drawdown from 12-month high, 12-month momentum and interest cover. Not used (unavailable for this company): P/E. This company is loss-making, so it was only compared with loss-making companies. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to MAX INDIA LIMITED. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-11-09. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

FeatureWeightNon-financialFinancial
P/E1yesyes
P/S1yes—
P/B1—yes
ROCE1yes—
operating margin1yes—
ROE1—yes
debt/equity0.75yes—
interest cover0.5yes—
revenue growth0.75yesyes
12-month momentum1yesyes
drawdown from 12-month high0.75yesyes
size0.75yesyes
volatility0.5yesyes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

  • One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
  • Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
  • Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
  • Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
  • Pools: non-financial: 98,395 company-months from 2019 companies; financial: 5,659 company-months from 108 companies. 2349 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

What else looks like this?

Companies with the most similar financial profile today, regardless of industry.

Producer Manufacturing
78%similar
volatilityoperating margin
Process Industries
70%similar
market capvolatility
Communications
70%similar
promoter holdingROCE
Health Technology
65%similar
market caprevenue growth
Industrial Services
59%similar
debt/equitymarket cap
Health Services
13%similar
debt/equityrevenue
Health Services
5%similar
debt/equityoperating margin
SHALBYSHALBY
Health Services
0%similar
market capROCE

Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.

What changed?

30 events since Sep '20

  1. OctPriceVolume reached 6.4x its 50-day median on 2026-10-06; price +10.5% that day.
  2. JulPriceVolume reached 94.3x its 50-day median on 2026-07-24; price +9.9% that day.
  3. JunSharesShare count is up 20.5% over 12 months.
  4. MayPriceVolume reached 18.6x its 50-day median on 2026-05-27; price +13.7% that day.
  5. MarPriceFell 60% from the Jul 2024 peak to the Mar 2026 low.
  6. OctPriceVolume reached 5.4x its 50-day median on 2025-10-01; price +2.0% that day.
  7. SepPriceVolume reached 79.6x its 50-day median on 2025-09-25; price +11.3% that day.
  8. AprPriceVolume reached 22.4x its 50-day median on 2025-04-16; price +7.8% that day.
Show 22 earlier events
  1. DecPriceVolume reached 5.0x its 50-day median on 2024-12-09; price +10.3% that day.
  2. AugPriceVolume reached 6.2x its 50-day median on 2024-08-20; price -4.9% that day.
  3. AprPriceVolume reached 5.2x its 50-day median on 2024-04-26; price +5.0% that day.
  4. JanPriceRegained the 2023-08 peak, 3 months after the low.
  5. JanPriceVolume reached 46.4x its 50-day median on 2024-01-01; price +14.9% that day.
  6. DecPriceVolume reached 16.0x its 50-day median on 2023-12-26; price +10.6% that day.
  7. OctPriceFell 27% from the Aug 2023 peak to the Oct 2023 low.
  8. JulPriceVolume reached 10.2x its 50-day median on 2023-07-10; price +9.5% that day.
  9. JunPriceRegained the 2022-12 peak, 3 months after the low.
  10. JunPriceVolume reached 16.9x its 50-day median on 2023-06-12; price +15.5% that day.
  11. MarPriceFell 27% from the Dec 2022 peak to the Mar 2023 low.
  12. OctPriceVolume reached 22.1x its 50-day median on 2022-10-24; price +17.1% that day.
  13. AugPriceVolume reached 20.7x its 50-day median on 2022-08-29; price +20.0% that day.
  14. JunResultsRevenue (TTM) reached a new high of ₹233 cr.
  15. AprPriceVolume reached 5.6x its 50-day median on 2022-04-11; price +0.4% that day.
  16. OctPriceRegained the 2020-08 peak, 13 months after the low.
  17. OctPriceVolume reached 16.0x its 50-day median on 2021-10-13; price +6.9% that day.
  18. JulPriceVolume reached 23.2x its 50-day median on 2021-07-14; price +5.6% that day.
  19. MayPriceVolume reached 17.6x its 50-day median on 2021-05-11; price +3.4% that day.
  20. JanPriceVolume reached 18.5x its 50-day median on 2021-01-05; price +5.7% that day.
  21. DecPriceVolume reached 29.1x its 50-day median on 2020-12-15; price +4.3% that day.
  22. SepPriceFell 34% from the Aug 2020 peak to the Sep 2020 low.

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Monthly history76 months · 2020-08 to 2026-11
MonthRevenue (TTM)ROEROCEDebt / Equity
2026-11₹214 cr-34.8%-23.0%0.2x
2026-10₹214 cr-34.8%-23.0%0.2x
2026-09₹214 cr-34.8%-23.0%0.2x
2026-08₹191 cr-32.2%-23.0%0.2x
2026-07₹191 cr-32.2%-23.0%0.2x
2026-06₹191 cr-32.2%-23.0%0.2x
2026-05₹167 cr-44.8%-24.0%0.3x
2026-04₹167 cr-44.8%-24.0%0.3x
2026-03₹167 cr-44.8%-24.0%0.3x
2026-02₹159 cr-45.4%-24.0%0.3x
2026-01₹159 cr-45.4%-24.0%0.3x
2025-12₹159 cr-45.4%-24.0%0.3x
2025-11₹157 cr-42.1%-24.0%0.3x
2025-10₹157 cr-42.1%-24.0%0.3x
2025-09₹157 cr-42.1%-24.0%0.3x
2025-08₹146 cr-42.4%-24.0%0.3x
2025-07₹146 cr-42.4%-24.0%0.3x
2025-06₹146 cr-42.4%-24.0%0.3x
2025-05₹149 cr-25.7%-8.0%0.1x
2025-04₹149 cr-25.7%-8.0%0.1x
2025-03₹149 cr-25.7%-8.0%0.1x
2025-02₹155 cr-19.7%-8.0%0.1x
2025-01₹155 cr-19.7%-8.0%0.1x
2024-12₹155 cr-19.7%-8.0%0.1x
2024-11₹161 cr-15.8%-8.0%0.1x
2024-10₹161 cr-15.8%-8.0%0.1x
2024-09₹161 cr-15.8%-8.0%0.1x
2024-08₹176 cr-12.5%-8.0%0.1x
2024-07₹176 cr-12.5%-8.0%0.1x
2024-06₹176 cr-12.5%-8.0%0.1x
2024-05₹212 cr-2.0%1.0%0.1x
2024-04₹212 cr-2.0%1.0%0.1x
2024-03₹212 cr-2.0%1.0%0.1x
2024-02₹212 cr-2.0%1.0%0.1x
2024-01₹212 cr-2.0%1.0%0.1x
2023-12₹212 cr-2.0%1.0%0.1x
2023-11₹212 cr-2.0%1.0%0.1x
2023-10₹212 cr-2.0%1.0%0.1x
2023-09₹212 cr-2.0%1.0%0.1x
2023-08₹212 cr-2.0%1.0%0.1x
2023-07₹212 cr-2.0%1.0%0.1x
2023-06₹212 cr-2.0%1.0%0.1x
2023-05₹233 cr-2.7%0.0%0.1x
2023-04₹233 cr-2.7%0.0%0.1x
2023-03₹233 cr-2.7%0.0%0.1x
2023-02₹233 cr-2.7%0.0%0.1x
2023-01₹233 cr-2.7%0.0%0.1x
2022-12₹233 cr-2.7%0.0%0.1x
2022-11₹233 cr-2.7%0.0%0.1x
2022-10₹233 cr-2.7%0.0%0.1x
2022-09₹233 cr-2.7%0.0%0.1x
2022-08₹233 cr-2.7%0.0%0.1x
2022-07₹233 cr-2.7%0.0%0.1x
2022-06₹233 cr-2.7%0.0%0.1x
2022-05₹128 cr-8.8%-4.0%0.2x
2022-04₹128 cr-8.8%-4.0%0.2x
2022-03₹128 cr-8.8%-4.0%0.2x
2022-02₹128 cr-8.8%-4.0%0.2x
2022-01₹128 cr-8.8%-4.0%0.2x
2021-12₹128 cr-8.8%-4.0%0.2x
2021-11₹128 cr-8.8%-4.0%0.2x
2021-10₹128 cr-8.8%-4.0%0.2x
2021-09₹128 cr-8.8%-4.0%0.2x
2021-08₹128 cr-8.8%-4.0%0.2x
2021-07₹128 cr-8.8%-4.0%0.2x
2021-06₹128 cr-8.8%-4.0%0.2x
2021-05₹213 cr35.5%—0.3x
2021-04₹213 cr35.5%—0.3x
2021-03₹213 cr35.5%—0.3x
2021-02₹213 cr35.5%—0.3x
2021-01₹213 cr35.5%—0.3x
2020-12₹213 cr35.5%—0.3x
2020-11₹213 cr35.5%—0.3x
2020-10₹213 cr35.5%—0.3x
2020-09₹213 cr35.5%—0.3x
2020-08₹213 cr35.5%—0.3x

Methodology and data notes

Methodology

Methodology and data notes

All figures come from public exchange prices and screener.in financial statements. Quarterly and annual results are shown from 60 days after the period end, so a month never uses a result before it would plausibly have been published. Statements are the latest versions, which may include later restatements.

Sector medians, percentiles and indices use today's listed companies in the sector (survivorship bias). Prices are adjusted for splits and bonus issues; around a corporate action the fundamentals may lag the price by up to a month, and affected sections are hidden.

The return decomposition uses price = P/E × net profit ÷ share count. The reverse DCF uses a fixed 12% cost of equity, a 10-year horizon and a 15x terminal P/E, and is an illustration only. Events, flags and twins follow fixed rules and thresholds described next to each section.

Feedback