Cloud Kitchens
Pune, Maharashtra · Est. 2021 · 8 staff · L-1042
Established cloud kitchen, 2 brands, 9M GMV on Swiggy+Zomato
₹32.0L
Fairly priced
Asking price sits inside the ₹23.0L – ₹34.6L value band.
- Sustainable profit
- ₹14.4L/yr
- Yield on asking
- 45%/yr
- Base payback
- 34 mo
- Verification
- CA Verified
What’s included
- Owned kitchen equipment (₹18L)
- Both brand names
- Zomato & Swiggy accounts
- Staff of 8 (5 transferring)
Why it’s for sale
Owner relocating; stepping out of food.
Worth.
Fair band ₹23.0L to ₹34.6L, asset floor ₹22.0L.
Value band ₹23.0L – ₹34.6L
Health score, from nine explainable factors.
- Quality of earnings95/100 · weight 15
revenue confidence 95/100 from T1/T2 checks
- 3-yr profit trend73/100 · weight 15
12%/yr
- Liquidity39/100 · weight 10
35 days cash on hand
- Asset backing76/100 · weight 10
asset floor vs multiple-based value
- Customer concentration78/100 · weight 10
top customer 18% of revenue
- Owner dependency89/100 · weight 10
owner drives 10% of revenue
- Regulatory / lease risk88/100 · weight 10
3yr lease, licenses current
- Forensic flags100/100 · weight 10
0 to review, 0 priority
- Profitability vs price100/100 · weight 20
yield 45%/yr on asking price
Payback.
Pays back in 34 months (~2.8 yrs) on the base case; optimistic 26 months (~2.2 yrs), pessimistic 49 months (~4.1 yrs).
- Optimistic
- 26 mo
- Base
- 34 mo
- Pessimistic
- 49 mo
Cumulative net cash over 36 months, base case, breakeven month 32
Verification.
Integrity 85/100, revenue confidence 95/100.
What we checked
- claimed revenue within 3% of GST filings
- bank deposits broadly consistent with claimed revenue
- CA has signed off on the document pack
Points to review
Nothing to flag.
Ready to make an offer?
Draft a non-binding LOI. Escrow and financing are planned, not yet live.