We estimate a 20% CAGR revenue, over FY22-24E. We expect MCFL to post 9.80% PAT margin during FY22-24E. Currently, MCFL is trading at a 8.69x EV/EBITDA multiple (FY22), we assign a Forward EV/EBITDA multiple of 7.4x as of Dec 2022.