Fuel abc Business Potential


Projection of Fuel abc app in next 10 years
All figures are in Crore

Year

2018

2019 2020 2021 2022 2023 2024 2025 2026

2027

Vehicle In India

20

22 24 26 28 30 32 34 36

38

Total Addressable Market Potential (Rs.)

1000

(153 million USD)

1100

(169 million USD)

1200

(184 million USD)

1300

(199 million USD)

1400

(215 million USD)

1500

(230 million USD)

1600

(245 million USD)

1700

(261 million USD)

1800

(276 million USD)

1900

(292 million USD)

Penetration .33%
Royalty Rate 5%
Market Covered by IP (Rs.)

3.3

(0.5 million USD)

3.63

(0.55 million USD)

3.96

(0.6 million USD)

4.29

(0.65 million USD)

4.62

(0.7 million USD)

4.95

(0.75 million USD)

5.26

(0.8 million USD)

5.61

(0.85 million USD)

5.94

(0.9 million USD)

6.27

(0.95 million USD)

Forecast Royalties (Rs.)

0.165

(   25 Thousand USD)

0.1815

(   28 Thousand USD)

0.198

(   30 Thousand USD)

0.2145

(   32 Thousand USD)

0.231

(   35 Thousand USD)

0.2475

(   37 Thousand USD)

0.263

(   40 Thousand USD)

0.2805

(   43 Thousand USD)

0.297

(   45 Thousand USD)

0.313

(   25 Thousand USD)

Discount Multiplier

1

.84 .65 .5 .39 .34 .26 .21 .18

.15

Present Value (Rs.)

0.165

(   25 Thousand USD)

0.155

(   23 Thousand USD)

0.128

(   19 Thousand USD)

0.107

(   16 Thousand USD)

0.09

(   13 Thousand USD)

0.084

(   12 Thousand USD)

0.068

(   10 Thousand USD)

0.058

(   9 Thousand USD)

0.053

(   8 Thousand USD)

0.046

(   23 Thousand USD)

Net present value (Rs.)

0.954 (0.15 million USD)

All figures are in Crore

Penetration rate

Royalty in 10 years

Business potential in 10 years

.33 %

1 Crore INR
0.15 million US $
20 Crore INR
3 million US $

1 %

3 Crore INR
0.45 million US $

60 Crore INR
9.2 million US $

2%

6 Crore INR
0.9 million US $

120 Crore INR
18.5 million US $

5% 15 Crore INR
2.3 million US $

300 Crore INR
46 million US $

(Fuel abc has 3 components:-  1- News (app penetration 87%), 2- Maps and Navigation (18%), 3- Auto and vehicle (1.5%) )
Considering 1 US $ = 65 INR