PInvesco Asset Management (India)Executive Cockpit

Value-Creation Simulator

Pick a scenario or pull the levers — see profit, cash, leverage, covenant headroom and enterprise value move in real time, then stress-test it with AI.

Invesco Asset Management (India) · FY26 (modeled)
Top 10 mutual fund managers in India
410 employees · 0+ US sites · 1 countries
Scenarios
Pull the levers
High6d
One-time working-capital release+$1.0M cash
Med3pt
Shift project work to annuity (~8pt margin premium)+$0.1M EBITDA
Med25%
of $8.20B whitespace → $2.05B revenue+$512.5M EBITDA
High1pt
SG&A synergy · utilization · first-time-fix+$21.1M EBITDA
Market12x
Valuation lens for the Board / PE owner

Recurring carries ~8pt EBITDA premium · cross-sell at 25% incremental margin, 60% recurring · DSO release is one-time working capital · EV at the chosen multiple. Illustrative model on modeled baseline figures.

Enterprise value
$6.67B+$6.40B
from $264M baseline · at 12× EBITDA
Rule of 40 (growth + margin)46 → 3452
white line = 40, the healthy-platform threshold
Cash freed
$1M
one-time, from −6d DSO
Lands in 0–6 months · funds the next acquisition with no new sales.
EBITDA bridge · $22M → $556M+$534M (26.3% margin)
$22M
+$513M
+$21M
Cross-sell whitespace+$512.5M
Operational gains+$21.1M
Recurring mix shift+$0.1M

Ranked by EBITDA contribution — the top bar is the biggest lever in this scenario. (DSO shows as cash, not EBITDA.)

Baseline → scenario
MetricTodayScenarioΔ
Revenue$60M→$2.11B
Adj. EBITDA$22M→$556M
EBITDA margin36.7%→26.3%-10.4pt
ARR (recurring)$45M→$1.28Bmix 61%
Net leverage0.27x→0.01x-0.26x
Enterprise value$264M→$6.67B+$6.40B
Rule of 4046→3452
Covenant headroom5.49x below the 5.5x ceiling
5.5x covenant
scenario 0.01xtoday 0.27x (line)