Illustrative data for educational purposes. Not a live market feed or firm track record.
Valuation Platform
Institutional company valuation, engineered end-to-end.
A boardroom-grade platform combining DCF, trading multiples, precedent transactions and comparable company analysis — with sensitivity, executive summary and PDF deliverable.
Approach
Blended methodology
Sensitivity
WACC × Terminal g
Coverage
Multi-industry
Output
PDF deliverable
Company Profile
— IMultiple Analysis
— IIIDiscounted Cash Flow
WACC 8.00% · Terminal g 2.5%
$265,202,067
EV / EBITDA Multiple
22x industry median
$264,000,000
EV / Sales Multiple
8.5x industry median
$425,000,000
Precedent Transactions
~22% control premium
$322,080,000
Selected · Blended (Recommended)
$294,438,827
Discounted Cash Flow
— IVPV of Explicit FCFs
$50,907,635
PV of Terminal Value
$214,294,432
Enterprise Value (DCF)
$265,202,067
(−) Debt
$8,000,000
(+) Cash
$6,000,000
Equity Value
$263,202,067
Sensitivity Analysis
— VEnterprise value under simultaneous shifts in weighted average cost of capital and terminal growth. Base case highlighted.
| WACC ↓ / Terminal g → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.50% | $303,524,695 | $332,709,550 | $369,190,619 | $416,094,851 | $478,633,826 |
| 7.25% | $262,205,644 | $283,356,218 | $308,959,543 | $340,587,180 | $380,648,854 |
| 8.00% | $230,464,658 | $246,385,970 | $265,202,067 | $287,781,382 | $315,378,324 |
| 8.75% | $205,327,838 | $217,669,670 | $231,986,196 | $248,792,552 | $268,800,119 |
| 9.50% | $184,936,553 | $194,729,892 | $205,922,279 | $218,836,571 | $233,903,246 |
Comparable Companies
— VISelected trading peers within saas / cloud, benchmarked on revenue scale, EBITDA margin and implied EV/EBITDA.
| Company | Revenue | EBITDA Margin | EV / EBITDA | Implied EV |
|---|---|---|---|---|
| Meridian Corp | $80,000,000 | 25.5% | 23.2x | $473,280,000 |
| Vertex Global | $42,500,000 | 21.9% | 21.2x | $197,319,000 |
| Northwind Ltd | $120,000,000 | 27.2% | 24.5x | $799,680,000 |
| Halcyon Group | $30,000,000 | 20.4% | 20.5x | $125,460,000 |
| Ascentia Inc | $55,000,000 | 24.4% | 22.3x | $299,266,000 |
| Acme Holdings (Subject) | $50,000,000 | 24.0% | 24.5x | $294,438,827 |