Venture Capital Method of Valuation (One Financing Round) Assumptions Original owners' shares (t=0) Investment required @ t=0

(Contribution of new investor) Projected Net Income @ year 5 Estimated PE ratio @ year 5 Company's value @ year 5 Valuation Target rate of return of Venture Capital (new investor) Discounted company's Value back in t=0 (Post money valuation) Pre-money valuation Ownership requirment of Venture Capital (new investor) Number of shares (owner) Number of shares (new investor) Total Shares Price per share

re Capital Method of Valuation (One Financing Round) 100,000,000 Rs. 70,000,000 Rs. 720,000,000 15.0 Rs. 10,800,000,000 60.0% Rs. 1,029,968,262 Rs. 959,968,262 6.8% 100,000,000 7,291,908 107,291,908 Rs. 9.60 3 years

93.2% 6.8%

$196,363,636 55 $ Rate

50+50X7 re rent mo 100,000 12

Rs. 70,000,000 Rs. 959,968,262 Rs. 70,000,000

no of ho per yr re per yr cc 7 Rs. 8,400,000 Rs. 240,000,000 5 3

Example Capital employed: Normal rate of return: Future maintainable profit: What would be the goodwill under the normal capitalization method? Rs. 45 cr 12% Rs. 5.5 cr

(5.5/.12) 45 = Rs. 0.83 cr

Cool Canopy Rs. 70,000,000 0.12 Rs. 240,000,000

Rs.

1,930,000,000

Q. 1

Q. 2

If the No. of 3, 4 & 5 Star Hotels in India is What could be the No. of Non Star Hotels/Resorts (with min. 10 pat
Percentage wise =

Average patios/umbrellas per hotel ? (Even Nos.)

The No. of Marriage Halls in Hubli-Dharwad is In how many halls can people afford to hire Cool Canopy

10 20
200%

10

80 40

Agrasen bhavan Arya Vysha Samaj Bhartimath Maratha Mangal Karyalay Chavan's Garden Employees Hall Gokul Garden Gujrat Bhavan Revankar Garden Hebsur Bhavan Kavali Kalyan Mantap Krishna Kalyan Mantap KSRTC Hall Lakshmi Sadan Patidar Bhavan Raghvendra Kalyan Mantap Rail Kalyan Mantap Club Road Rail Kalyan mantap MTS Rail Kalyan mantap Vinobha Nagar Railway Officers Club Rambhapuri

SDM

Daivadnya Mayur Resort Morden Panchakshari Railway malmaddi Rapati Rapati RN Shetty Kalyan Mantap Royal Function Hall Saraswati Niketan Saraswati Sadan Satya Sai Sawai Gandharva Hall Shankarmath SR Kempannavar TB Revankar Vidyadhiraj Bhavan Vishwanath Kalyan Mantap Yashoda Mangal Karyalaya charantimath

No. of Marriage Halls in Hubli-Dharwad Affordability of CC, for People hiring these halls Population of Hubli Dharwad Population divided by Requirement Population of India Urban Population @ 25 % Requirement of Units for Urban population Profit Margin per Unit Profit Event management indistry India (Urban) ONLY Annual Profit

80 40 1,000,000 25,000 1,200,000,000 300,000,000 12,000 25,000 300,000,000 100,000,000

:1 Ratio

Units 3 Year Spread

Number of hotels and restaurants in India: No. of Hotels 165 134 505 495 260 70 7,078 8,707 12,750 No. of Rooms 43, 965 20, 770 30,100 22,950 10,900 4,200 132,885

Hotel category 5 star deluxe/5 star 4 Star 3 Star 2 Star 1 Star Heritage Uncategorised Total Restaurants

165 5 star deluxe/5 star 134 4 Star 505 3 Star 804

No. of 3, 4 & 5 Star Hotels Hotels w/o Star Rating, using patios Average patios/umbrellas per hotel Profit Margin per Unit Profit Hospitality Industry India ONLY Annual Profit

800 1,600 = 200% 10 = 5 35,000 420,000,000 3 140,000,000

Estimate Machines Year Spread

Domestic Event Management Industry Annual Profit Domestic Hospitality Industry Annual Profit Total Annual Domestic Profit

100,000,000 140,000,000 240,000,000

12,000 Rs. 12,000 Rs.

200,000 Rs. 200,000 Rs. Turnover Rs.

2,400,000,000 2,400,000,000 4,800,000,000

5 star hotels
List of Agra hotels

Clarks Shiraz Hotel Agra

Grand Imperial Hotel Agra Jaypee Palace Hotel Agra Trident Hotel Agra

ITC Mughal Agra Hotel

The Oberoi Amarvilas Agra

List of Bengaluru (Bangalore) hotels

Golden Palms Hotel & Spa Bengaluru

Hotel Royal Orchid Bengaluru Novotel Bangalore Techpark Hotel (Opening In April 2011) The Chancery Pavilion Bengaluru The Lalit Ashok Bangalore Hotel The Oberoi Bangalore Hotel The Paul Hotel Bengaluru Fortune Select Palms Chennai

ITC Windsor Bengaluru

Taj Westend Hotel Bengaluru

The Gateway Residency Hotel Bengaluru

The Leela Palace Bangalore Hotel

The Park Bengaluru

List of Chennai (Madras) hotels

Chola Sheraton Hotel Chennai

Radisson Hotel Chennai

The Park Chennai

The Accord Metropoli tan Chennai The Park Pod Chennai Hotel The Raintree Hotels Annasalai Chennai

The Raintree Hotel St. Mary's Chennai Trident Hotel Chennai

List of Goa hotels

Cambay Beach Resort Goa

Interconti nental The Lalit Goa Resort

Marriott Goa Resort

Park Hyatt Hotel Goa

Riviera De Goa Hotel

The Leela Kempinski Goa Hotel Vivanta By Taj Fort Aguada Goa Hotel
List of Hyderabad hotels

Taj Exotica Resort Hotel Goa The O Resort & Spa Goa

ITC Kakatiya Hotel Hyderaba Fortune Select Manohar Hyderabad Hotel d The Park Hotel Hyderabad
List of Jaipur hotels

Alsisar Haveli Hotel Jaipur

Cambay Spa & Resort Jaipur

Clarks Amer Hotel Jaipur

Country Inn & Suites By Carlson Jaipur Four Points By Sheraton Jaipur City Square Rajputana Palace Sheraton Jaipur The Gateway Rambagh Palace Hotel Jaipur The Raj Palace Jaipur

Fortune Select Metropolitan

Mansingh Hotel Jaipur

Taj Jai Mahal Palace Hotel Jaipur

The Oberoi Rajvilas Resort Jaipur Trident Hotel Jaipur

List of Mumbai (Bombay) hotels

Four Points Hotel By Sheraton Navi Mumbai

Grand Hyatt Mumbai Hotel

Four Seasons Hotel Mumbai Hyatt Regency Hotel Mumbai ITC Grand Central Mumbai JW Marriott Hotel Mumbai Leela Kempinski Hotel Mumbai Taj Lands End Hotel Mumbai

Intercontinental The Lalit Hotel Mumbai

ITC Maratha Mumbai Hotel

Lakeside Chalet Mumbai - Marriott Executive Apartments

Sahara Star Hotel Mumbai

The Oberoi Mumbai The Dukes Retreat A Keys Resort Khandala Hotel The Park Hotel Navi Mumbai The Westin Mumbai Garden City Hotel

The Orchid Ecotel Hotel Mumbai

The Taj Mahal Palace Mumbai Vivanta By Taj President Mumbai Hotel
List of New Delhi hotels

Airport Residency Hotel New Delhi

Clark Greens Airport Hotel & Spa New Delhi

Ashok Hotel New Delhi Hilton Garden Inn New Delhi Saket Hotel Parkland Kalkaji New Delhi Interconti nental Nehru Place Maidens Hotel New Delhi Radisson Hotel Noida

Hilton New Delhi Janakpuri Hotel

Hyatt Regency New Delhi

ITC Maurya Hotel New Delhi

Radisson Hotel Delhi

Samrat Hotel New Delhi

Shangri-La Eros Hotel New Delhi

Sheraton New Delhi Hotel

Siddharth Hotel New Delhi The Claridges Hotel New Delhi The Lalit Hotel New Delhi

Svelte Hotel & Personal Suites Delhi

The Claridges Surajkund Delhi NCR Hotel

The Leela Kempinski Gurgaon Delhi NCR Hotel

The Metropoli tan Hotel New Delhi The Park Hotel New Delhi

The Oberoi Hotel New Delhi Trident Hotel Gurgaon

4 star hotels
List of Agra hotels

Howard Park Plaza International Hotel Agra Utkarsh Vilas Hotel Agra
List of Bengaluru (Bangalore) hotels

The Gateway Hotel Fatehabad

Aloft Bengaluru Whitefield Hotel

Evoma Hotel Bangalore

Confident Cascade Resort Bengaluru Fortune Park JP Celestial Bengaluru Hotel

Goldfinch Hotel Fortune Select Jp Cosmos Bangalore Hotel Bengaluru Justa The Residence Mg Road

Iris Hotel Bangalore

Keys Hotel Bengaluru Hosur Road

Lemon Tree Hotel City Center Bengaluru Lords Plaza Electronic City Hotel

Lemon Tree Hotel Electronics City Bengaluru

Matthan Hotel Bangalore

Oakwood Premier Prestige Bangalore

Purple Lotus Boutique Suites Bengaluru

Ramee Guestline Hotel Bengaluru Seven Hotel Bengaluru

S Hotel Bengaluru

The Mark Boulevard Hotel Bengaluru Vivanta By Taj Hotel Whitefield Bengaluru
List of Chennai (Madras) hotels

The Pride Hotel Bangalore

Grt Grand Hotel Chennai

Hilton Chennai Hotel The Pride Hotel Chennai

Lemon Tree Hotel Chennai The Residency Towers Hotel Chennai

List of Goa hotels

Clarks Exotica Aguada Anchorage Goa

Lemon Tree Amarante Beach Resort Goa Sandalwo od Hotel & Retreat Goa Vivanta By Taj Holiday Village Goa Hotel

Royal Orchid Beach Resort & Spa Goa

The Baga Marina Resort & Hotel Vivanta By Taj Panaji Hotel
List of Hyderabad hotels

Fortune Park Vallabha Hotel Hyderabad

Novotel Hyderabad Convention Centre The Westin Hyderabad Mindspace Hotel

List of Jaipur hotels

Lemon Tree Hotel Hyderaba d The Golkonda Hotel Hyderaba d

Alsisar Haveli Hotel Jaipur

Cambay Golf Resort Jamdoli KK Royal Hotel & Conventio n Centre Jaipur Park Inn Jaipur Royal Orchid Central Jaipur Hotel

Golden Tulip Hotel Jaipur Nahargarh Haveli Hotel

Pride Amber Vilas Resort Jaipur The Gateway Hotel Ramgarh

List of Mumbai (Bombay) hotels

Courtyard By Marriott Mumbai International Airport Hotel

Kohinoor Continental Hotel Mumbai

Ramada Powai Hotel Mumbai

Fariyas Hotel Mumbai Novotel Mumbai Juhu Beach Ramee Guestline Hotel Dadar Mumbai

Renaissan ce Mumbai Hotel & Conventio Ramee Guestline Hotel Juhu Mumbai n Centre The Mirador Royal Orchid Central Grazia Navi Mumbai Hotel Hotel Mumbai
List of New Delhi hotels

Airport Residency Hotel New Delhi

Clark Greens Airport Hotel & Spa New Delhi

Ashok Country Resort New Delhi Country Inn & Suites By Carlson Gurgaon Sector 29 Crowne Plaza Hotel New Delhi Okhla Hotel Grand Peepal New Delhi Hotel Le Seasons New Delhi Hotel Parkland Kalkaji New Delhi

Crowne Plaza Hotel Gurgaon

Fortune Inn Grazia Noida

Hotel Green Valley New Delhi

Hotel Parkland Chirag Enclave New Delhi

Hotel Shanti Palace New Delhi

Lemon Tree City Center Hotel Gurgaon Mapple Emerald New Delhi Park Plaza Hotel Noida Radisson Marina Hotel Connaugh t Place Ramada Hotel Gurgaon BMK Shervani Hotel New Delhi The Hans Hotel New Delhi

Lemon Tree Hotel East Delhi Mall Kaushambi

Park Plaza Hotel Gurgaon

Park Premier Hotel Gurgaon

Radisson Suites Gurgaon

Shervani Hotel Nehru Place

The Connaught New Delhi Hotel The Manor New Delhi Hotel

3 star hotels
List of Agra hotels

Amar Yatri Niwas Hotel Agra

Hotel Mandakini Villas Agra

Hotel Taj Plaza Agra Pushp Villa Hotel Agra

List of Bengaluru (Bangalore) hotels

Atithi Hotel Agra Hotel Royale Residency Agra Mansingh Palace Agra

AJ International Hotel Bengaluru

Baskar One Hotel Bangalore Casa Cottage Bengaluru Clarks Inn Airport Hotel, Hubli Crowne Plaza Hotel Bengaluru Electronic s City Hotel Bangalore Gate

Cambay Sapphire-CRN Hotel Bengaluru

Casa Guest House Bengaluru

Confident Propus The Boutique Hotel Bengaluru

Grand Mercure Hotel Bangalore

Hotel T.A.P Gold Hotel Ibis Bangalore Techpark (Opening In Crest June 2011) Bengaluru Justa The Residence Off Mg Road Infantry Court Hotel Bengaluru Ulsoor

Mapple Whitefield Bengaluru Hotel

Ramada Hotel Bengaluru Royal Orchid Resort Bengaluru Star Studio Bengaluru The Residence Indiranaga r

Royal Orchid Central Hotel Bengaluru

Royal Orchid Suites Bangalore

The Bell Hotel & Convention Center Bengaluru Central Vivanta By Taj Bangalore Hotel
List of Chennai (Madras) hotels

Aloft Chennai OMR IT Expressway Hotel

Radha Regent Hotel Chennai

List of Goa hotels

Courtyard By Marriott Chennai Hotel Shan Royal Hotel Chennai

Estrela Do Mar Beach Resort Goa

Laguna Anjuna Hotel

Royal Park Beach Resort Goa

List of Hyderabad hotels

Goan Clove Apartmen ts Bardez Phoenix Park Inn Resort Sunkissed Resort Bardez Golkonda Resorts & Spa Hyderaba d

Courtyard By Marriott Hyderabad Hotel

Hotel Balaji Residency Hyderabad

Hyderabad Marriott Hotel & Convention Centre

Hotel Mandakini Jaya Internatio nal Hyderaba d Mapple Inn Hotel Hyderaba d Novotel Hyderaba d Airport Hotel

Mercure Hyderabad Abids Hotel

List of Jaipur hotels

Golden Hotel Jaipur

Hotel Mandakini Castle Jaipur

Hotel Sarang Palace Jaipur

Nahargarh Haveli Hotel Samode Haveli Hotel Jaipur

Umaid Bhawan Hotel Jaipur

List of Mumbai (Bombay) hotels

Holiday Inn Jaipur Hotel Mandawa Haveli Jaipur Laxmi Palace Jaipur Ramada Hotel Jaipur Suryaa Villa Umaid Mahal Heritage Castle Hotel Jaipur Ajanta Hotel Mumbai Chateau Windsor Hotel Mumbai Godwin Hotel Mumbai

Ace Residency Mumbai

Bandra Residency Hotel Mumbai

Diplomat Hotel Mumbai

Hotel Airport Internatio nal Holiday Inn Mumbai International Airport Mumbai Hotel Midland Hotel Metro Palace Mumbai Mumbai Krishna Palace Residence Mumbai Novotel Mumbai Juhu Beach Sahil Hotel Mumbai

Ibis Mumbai Domestic Airport Hotel

New Bengal Hotel Mumbai

Ramee Guestline Hotel Khar Mumbai Transit Hotel Mumbai

List of New Delhi hotels

Airport Hotel Lohias New Delhi

Ajanta Hotel New Delhi Ashiana Hotel New Delhi Astoria New Delhi Broadway Hotel New Delhi Chanchal Deluxe Hotel New Delhi

Alpine Tree Boutique Airport Hotel New Delhi

Ashu Palace Hotel

BB Palace Hotel New Delhi

Centra Inn New Delhi

Clark International Hotel New Delhi

Clarks Inn Nehru Place New Delhi

Clarks Inn, Kailash Colony, New Delhi

Cosmo Hotel New Delhi Goodtime s Hotel New Delhi Hotel Aman Palace New Delhi Hotel Anmol Deluxe New Delhi Hotel Balaji Deluxe New Delhi Hotel Chanchal Continent al New Delhi Hotel Delhi Heights Hotel Forest Green New Delhi Hotel Iris Park New Delhi

Dee Marks Hotel & Resort New Delhi

Grand Godwin Hotel New Delhi

Hotel Ananda New Delhi

Hotel Aura New Delhi

Hotel Bless Inn New Delhi

Hotel Delhi City Centre

Hotel Emperor Palms New Delhi

Hotel Grand Peepal New Delhi