KMC Speciality hospital

KMC Hospital
Intrinsic Value Calculated using Pat Dorosy DCF Method.
Assumptions-
Mar 23 FCF taken as 16( Mar 22 =15.59 and Mar 23 = -ve becasue of large capex)

FCF growth rate – 15%
Discount rate – 14%

Growth rate taken as 5% because hospital industry is quite stable.

I’m no expert and might be wrong.
I ask senior members if they can check and help if any correction needed.

Disclaimer- Holding from lower levels and added some at 88 after technical breakout