AcquiWorth Deal Sheet · L-2011
JEE/NEET coaching centre, 410 enrolled students, 68% 100m+ rank in 2025
Coaching Centres · Bangalore, Karnataka · Est. 2018 · 14 staff
- Asking price
- ₹95.0L
- Worth verdict
- Room to negotiate
- Health score
- 83/100
- Badge
- CA Verified
Worth
Asking price is 108% above the ₹45.6L value band, which leaves room to discuss price.
Normalised annual profit ₹15.2L · value band ₹30.4L to ₹45.6L · asset floor ₹8.0L
| Factor | Score | Why |
|---|---|---|
| Quality of earnings | 95 | revenue confidence 95/100 from T1/T2 checks |
| 3-yr profit trend | 93 | 18%/yr |
| Liquidity | 61 | 55 days cash on hand |
| Asset backing | 21 | asset floor vs multiple-based value |
| Customer concentration | 95 | top customer 4% of revenue |
| Owner dependency | 61 | owner drives 35% of revenue |
| Regulatory / lease risk | 94 | 4yr lease, licenses current |
| Forensic flags | 100 | 1 to review, 0 priority |
| Profitability vs price | 100 | yield 16%/yr on asking price |
Payback
Optimistic 82 months, base 107 months, pessimistic 153 months. No breakeven inside 36 months.
- Upfront total ₹1.06Cr (price + closing + working capital)
- Owner-dependency haircut 21% applied to sustainable profit
- Profit compounds at 10%/yr in the curve
Verification
Integrity 85/100 · revenue confidence 95/100
- Tax notices (medium): 1 open GST notice
Generated from seller-provided financials. Advisory, not investment advice. Sample data while we prepare for launch.