Input: Revenue $800,000, EBITDA $160,000, industry Professional Services, growth 10%, assets $300,000, liabilities $120,000.
Result: Revenue multiple $1,260,000 at 1.58x, EBITDA multiple $1,176,000 at 7.35x, asset-based $216,000, discounted cash flow about $2.22 million. Recommended about $1,209,661 with a range of roughly $967,729 to $1,451,593, confidence 90%.
Input: Revenue $300,000, EBITDA $0, industry Retail, growth 0%, assets $90,000, liabilities $40,000.
Result: Revenue multiple $150,000 at 0.50x, EBITDA multiple $0, asset-based $60,000, discounted cash flow $0. Recommended $72,000 with a range of $57,600 to $86,400, confidence 75%. With no EBITDA the cash flow method contributes nothing at all.