WTS
ASSUMPTIONS
![]() |
||
![]() |
||
![]() |
||
![]() |
||
Discount rate (WACC) Learn More |
15.5% | ![]() |
![]() |
||
![]() |
||
![]() |
||
![]() |
VALUATION
Last 12 months | ||
![]() |
||
![]() |
||
Gross profit | ||
![]() |
||
![]() |
||
Operating profit | ||
Operating profit margin | ||
Corporate tax | ||
![]() |
||
Free cash flow (FCF) Learn More |
![]() |
|
Discounted Free cash flow (FCF) Learn More |
||
Discounted Terminal Value Learn More |
||
![]() |
||
![]() |
Valuation |
ADVANCED OPTIONS
Advanced analytics and strong assumptions | |
![]() |
Detailed cost structure |
![]() |
Sales and revenues analysis |
![]() |
WACC calculation |
![]() |
Assumption analysis |
![]() |
Sensitivity analysis |
![]() |
Business and market analysis |
Databases | |
![]() |
Royalty database available |
![]() |
Comparable companies database |
![]() |
Industry multiple benchmarks |
Crucial adjustments | |
![]() |
Net working capital adjustments |
![]() |
EBITDA adjustments |
![]() |
Detailed CAPEX adjustment |
![]() |
Marketability discount |
![]() |
Amortization and depreciation effects |
Methods aligned with business model | |
![]() |
Advanced DCF method |
![]() |
Replacement cost method |
![]() |
Relief from royalty method |
![]() |
Multi period earning excess method |
![]() |
Comparable companies method |
Need advanced valuation support?
Are you looking to gain a comprehensive understanding of the worth of your business?
Ready to make informed decisions about growth, expansion, or investment opportunities?
Our team of experienced professionals possesses unrivaled expertise in analyzing complex financial data, market trends, and industry dynamics to deliver a valuation report that leaves no stone unturned.
Ready to make informed decisions about growth, expansion, or investment opportunities?
Our team of experienced professionals possesses unrivaled expertise in analyzing complex financial data, market trends, and industry dynamics to deliver a valuation report that leaves no stone unturned.