The webpage is not working since JavaScript is not enabled. Most likely, you are viewing using Dropbox website or another limited browser environment.
Company Valuation Exercise
WhiteHot Technology, Inc.
Prepared as of:
17-Apr-16
Projections
Year 1
Year 2
Year 3
Year 4
Year 5
Revenue Total
EBIT Summary
Total Revenue
Costs of good sold
Costs of services
Sales, General, and Admin. Expenses
EBIT
Cash Flow Summary
EBIT
Depreciation
Capital Expenditures
Total Cash Flows
Net Cash Flow
Determine Discount Rate
VC desired multiple of return over 5 years
3
5
7
10
(yields this implied discount rate)
25%
38%
48%
58%
Terminal value methods
Revenue multiple method
Discount Rate
Future Value
Comparables
Name
Value
Revenue multiple
As of Date
Company(1)
Company(2)
Earnings multiple method
Discount Rate
Future Value
Comparables
5-year low P/E
5-year high P/E
S&P 500
Discounted cash flow method
Discount Rate
Discounted value of 5-year cash flows
EBIT
Multiplier
Present value of residual value
low
medium
high
DCF + Residual value
low
medium
high
Initial estimate of value
Reset
Print