AcquiWorth Deal Sheet · L-1042
Established cloud kitchen, 2 brands, 9M GMV on Swiggy+Zomato
Cloud Kitchens · Pune, Maharashtra · Est. 2021 · 8 staff
- Asking price
- ₹32.0L
- Worth verdict
- Fairly priced
- Health score
- 84/100
- Badge
- CA Verified
Worth
Asking price sits inside the ₹23.0L – ₹34.6L value band.
Normalised annual profit ₹14.4L · value band ₹23.0L to ₹34.6L · asset floor ₹22.0L
| Factor | Score | Why |
|---|---|---|
| Quality of earnings | 95 | revenue confidence 95/100 from T1/T2 checks |
| 3-yr profit trend | 73 | 12%/yr |
| Liquidity | 39 | 35 days cash on hand |
| Asset backing | 76 | asset floor vs multiple-based value |
| Customer concentration | 78 | top customer 18% of revenue |
| Owner dependency | 89 | owner drives 10% of revenue |
| Regulatory / lease risk | 88 | 3yr lease, licenses current |
| Forensic flags | 100 | 0 to review, 0 priority |
| Profitability vs price | 100 | yield 45%/yr on asking price |
Payback
Optimistic 26 months, base 34 months, pessimistic 49 months. The 36-month curve breaks even in month 32.
- Upfront total ₹38.0L (price + closing + working capital)
- Owner-dependency haircut 6% applied to sustainable profit
- Profit compounds at 8%/yr in the curve
Verification
Integrity 85/100 · revenue confidence 95/100
- No red flags detected.
Generated from seller-provided financials. Advisory, not investment advice. Sample data while we prepare for launch.