Attached IDFC workings which i did in Feb 2023 - as projected in past - IDFC continues to raise funds as per the model.
This model has actuals till December 22 only, and hence you can compare the projections with actual results posted after that. Also you can compare the fund raises so far.
hope this helps you.
IDFC projections.xlsx (20.7 KB)