Editing Talk:Stockhub

Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you log in or create an account, your edits will be attributed to your username, along with other benefits.

The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.

Latest revision Your text
Line 94: Line 94:


== Finimize valuation multiple ==
== 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%
|}


 
ccc [[Special:Contributions/95.149.241.208|95.149.241.208]] 15:33, 29 October 2023 (GMT)
[[Special:Contributions/95.149.241.208|95.149.241.208]] 15:33, 29 October 2023 (GMT)
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see Stockhub:Copyrights for details). Do not submit copyrighted work without permission!
Cancel Editing help (opens in new window)