📊 Financials
Gross Revenue
$320,000
Est. SDE (35% margin)
$112,000
💰 Standalone Valuation
Buyer Target (2.0-2.5x)
$224,000 - $280,000
Market Fair (2.5x)
$280,000
Seller Ask (3.0x)
$336,000
🏢 Roll-up / Platform Value
Strategic Multiple (4.0-6.0x EBITDA)
$448,000 - $672,000
Higher multiples for roll-ups due to scale, synergies, geographic coverage
📈 Revenue Multiples
| Scenario | Multiple | Value |
|---|
| Floor | 0.6x | $192,000 |
| Market | 0.8x | $256,000 |
| Stretch | 1.0x | $320,000 |