Editing Talk:Stockhub (section)

== Finimize valuation multiple ==
{| class="wikitable"
|+
!Year
!4
!5
!6
|-
!Period end date
!31/12/2020
!31/12/2021
!31/12/2022
|-
!Period duration (days)
!488
!365
!365
|-
!
!Historic
!Historic
!Historic
|-
! colspan="4" |Profit and loss
|-
|Revenue (£)
|1,392,200
|2,349,976
|3,896,226
|-
! colspan="4" |Balance sheet
|-
|Cash (£)
|
|1,910,058
|5,306,680
|-
|Debt (£)
|
|13,206,430
|3,717,599
|-
! colspan="4" |Other information
|-
|Adjusted revenue (£)
|1,044,150
|2,349,976
|3,896,226
|-
|Revenue growth rate (%)
|
|68.80%
|65.80%
|-
|Adjusted revenue growth rate (%)
|
|125.06%
|65.80%
|}
{| class="wikitable"
|+Acquisition multiple
!
!
!Comments
|-
|Acquisition price ($)
|99,000,000
|
|-
|FX rate
|0.82
|The exchange rate today (29th October 2023. It's better to use the fx rate of the date of the acquisition (i.e. 29th October 2021).
|-
|Acquisition price (£)
|81,180,000
|
|-
|2021 cash (£)
|1,910,058
|
|-
|2021 debt (£)
|13,206,430
|
|-
|2021 revenue (£)
|2,349,976
|The acquisition occurred on 29th October 2021.
|-
|Adjusted revenue growth rate (%)
|125.06%
|
|-
|Growth-adjusted EV/sales multiple (x)
|0.28
|
|}
{| class="wikitable"
|+
!Input
!Value
|-
|Current revenue (£)
|3,896,226
|-
|Revenue growth rate (%)
|65.80%
|-
|Growth-adjusted EV/sales multiple (x)
|0.19
|-
|Enterprise value (£)
|48,710,617
|-
|Current cash (£)
|5,306,680
|-
|Current debt (£)
|3,717,599
|-
|Market capitalisation (£)
|50,299,698
|-
|Acquisition price ($)
|99,000,000
|-
|FX rate
|0.82
|-
|Acquisition price (£)
|81,180,000
|-
|Overvalued/(undervalued)(%)
|61.39%
|}


[[Special:Contributions/95.149.241.208|95.149.241.208]] 15:33, 29 October 2023 (GMT)