EV/EBITDA 8.4×
20 peers
FY24 LTM
£12.8m equity
Mltpl valuation
Know what your business is really worth.
Accurate and reliable business valuations at the click of a button.
- Rapid valuation in under 5 minutes
- Reliable public market data benchmarked against your firm
- Reports provide clear, concise, and accurate valuation advice
Mltpl× Valuation
Step 1 of 12 Company
×
Good morning, Alex
What company would you like to value today?
e.g. EXAMPLE CO LTD →
Search by name # Enter by registration ↑ Upload accounts
Mltpl× Valuation
Step 6 of 12 Financials
M
Here's the financials I pulled for EXAMPLE CO LTD. Income statement first,
then the balance sheet - give them a quick review.
P&L · LTM FY 2025
£38.4M
(£22.8M)
£15.6M
(£9.5M)
£6.1M
(£1.0M)
£5.1M
(£1.3M)
£3.8M
Revenue
COGS
GP
OpEx
EBITDA
D&A+Int
PBT
Tax
NPAT
Balance sheet · FY 2025 Assets = Liabilities + Equity
Current assets £7.5M
Fixed assets £17.4M
What it owns ASSETS · £27.7M
Current liab £6.3M
Non-current liab £8.6M
Equity £12.8M
How it's funded LIAB + EQ · £27.7M
Mltpl× Valuation
Step 7 of 12 Comparables
M
Here are the comparable companies I found. Review the peer data, then click "Generate valuation" when ready.
EV / EBITDA · PEER MULTIPLE RANGE
6.8× MEDIAN MULTIPLE
5.3× 9.0×
6.8×
Interquartile range Median
All 20 peers · hover a point EV / EBITDA × Revenue (£M)
Close match Wider peer set Interquartile range
How Example Co compares
Example Co's position within the peer range
Revenue Annual turnover
Example Co £38.4m
£18.2m £81.2m
Interquartile range Median £44.8m
Revenue growth YoY change
Example Co 12.5%
3.1% 16.8%
Interquartile range Median 10.3%
EBITDA margin EBITDA as % of revenue
Example Co 15.9%
11.3% 22.2%
Interquartile range Median 16.1%
Mltpl× Valuation
Step 12 of 12 Equity value
M
Here's the headline: EXAMPLE CO LTD's equity value. We've taken enterprise
value and stripped out net debt to land on the figure an equity holder would
receive in a sale today.
Equity value · EXAMPLE CO LTD
£0.0M Median estimate
Peer-implied range: £36.5M - £42.6M Based on 20 peer matches · LTM to 31 Mar 2025How we got here
Enterprise value £42.8M EBITDA × peer multiple
Less: net debt (£2.5M) Cash, investments, long-term debt
= Equity value £40.3M Payable to shareholders
Equity value range Median £40.3M
£36.5M £42.6M
£40.3M
£34.2M £44.9M
Your assumptions
Maintainable EBITDA£6.1M
Median multiple7.0×
Working capital requirement£1.75M
Net debt / net surplus assets(£2.5M)
Shares in issue1,000,000
Minority discount62.5%
Share report
Your report includes the full peer set, all adjustments, and all calculations.