7 years period 9.8 cr NPV 99.6 cr Total Revenue 7 years Cumulative 73.5 cr Total Cost 5- 6 years Payback Period 2 8 % IRR ROI 36% 7 years cumulative Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Revenue ₹ 61,21,600.00 ₹ 1,28,55,360.00 ₹ 2,69,96,256.00 ₹ 5,66,92,137.60 ₹ 11,90,53,488.96 ₹ 25,00,12,326.82 ₹ 52,50,25,886.31 Cost ₹ 1,70,96,000.00 ₹ 2,24,61,600.00 ₹ 3,49,83,360.00 ₹ 5,56,54,056.00 ₹ 9,11,34,417.60 ₹ 15,98,84,130.96 ₹ 30,43,76,772.82 EBIDTA -₹ 1,09,74,400.00 -₹ 96,06,240.00 -₹ 79,87,104.00 ₹ 10,38,081.60 ₹ 2,79,19,071.36 ₹ 9,01,28,195.86 ₹ 22,06,49,113.50 Expected to have 100k+ cards in circulation and reach an EBIDTA of 20 crore+ by year 7 User Persona Executive Summary Implementation Plan Recommendations Industry Insights Consumer Journey Financial Projection