Scribd
Upload
603 views3 pages

Outreach Networks

The document shows financial data for a company from 2009-2017 including revenue, costs, profits, and valuation metrics. Revenue grew from $9 million in 2009 to a projected $525 million in 2017. EBITDA increased from $2.01 million to a projected $157.85 million. Using an EBITDA multiple of 9.4x and exit value of $1.04 billion or P/E multiple of 22.8x and exit value of $2.48 billion, the company's pre-money valuation is estimated at $301 million with a 50% required return for investors.

Uploaded by

Paco Colín
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
603 views3 pages

Outreach Networks

The document shows financial data for a company from 2009-2017 including revenue, costs, profits, and valuation metrics. Revenue grew from $9 million in 2009 to a projected $525 million in 2017. EBITDA increased from $2.01 million to a projected $157.85 million. Using an EBITDA multiple of 9.4x and exit value of $1.04 billion or P/E multiple of 22.8x and exit value of $2.48 billion, the company's pre-money valuation is estimated at $301 million with a 50% required return for investors.

Uploaded by

Paco Colín
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

2009 2010

Revenue $9.00 $22.00


Year-on-year growth 144%
COGS $4.20 $10.90
Gioss Profit $4.80 $11.10
Operating Expenses $2.79 $4.32
EBITDA $2.01 $6.78
Depreciation and Amortization $0.05 $0.11
EBIT $1.97 $6.67
EBIT margin 21.83% 30.32%
Interest Expense $0.00 $0.00
Profit before Taxes $1.97 $6.67
Taxes 30% $0.59 $2.00
Net Income $1.38 $4.67
Capital Expenditures
Increase in Net Working Capital

Free Cash Flow


CAPEM: 12.1%
HR 50.00%
DCF Pre money EV $148.99
DCF es pre money Invesment 30
x q asuminoms crece x sus medios Post moey $178.99

Venture Capital Method


Median Exit Value
EBITDA multiple with 30% punishment 9.4x $1,038.65
P/E multilple 22.8x $2,477.45

EBITDA multiple with 30% punishment $1,038.65


Investment $30.0
Required return 50%
FV of investment 341.7188
%Ownership needed 32.9%

Post money $91.2 Es post, x q se asume se log


Investment $30.0 32.9%
Pre money $61.18
2011 2012P 2013P 2014P 2015P 2016P
$63.00 $137.00 $198.00 $260.00 $335.00 $425.00
186% 117% 45% 31% 2.90% 27%
$37.20 $82.40 $117.10 $153.40 $194.30 $242.30
$25.80 $54.60 $80.90 $106.60 $140.70 $182.70
$8.50 $15.76 $20.78 $29.90 $41.85 $57.35
$17.30 $38.84 $60.12 $76.70 $98.85 $125.35
$0.32 $0.69 $0.99 $1.30 $1.68 $2.13
$16.99 $38.16 $59.13 $75.40 $97.18 $123.23
26.96 o 27.85% 29.86% 29.00% 29.01 o 28.99%
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$16.99 $38.16 $59.13 $75.40 $97.18 $123.23
$5.10 $11.45 $17.74 $22.62 $29.15 $36.97
$11.89 $26.71 $41.39 $52.78 $68.02 $86.26
$1.00 $1.45 $1.90 $2.45 $3.10
$6.00 $8.67 $11.39 $14.67 $18.61

$20.39 $32.26 $40.80 $52.58 $66.67


Sensititvity Table
10% 12.1% 14.0% 30.0% 40.0% 45.0%

$301.01 50% risk premium


16.8% $301.01 Pre money value
Numeros de camilo

EV Post money
$91.2 EV/EBITDA EBITDA multiple
$217.5 EV/sales Multiplo ventas
EV/P/E

ost, x q se asume se logra ese valor gracias a la inversion del VC


2017P
$525.00
24%
$290.00
$235.00
$77.15
$157.85
$2.63
$155.23
29.57%
$0.00
$155.23
$46.57
$108.66
$3.83
$22.99

$1,022.90 PV TV 427.5427

50.0% 1.43 Lever


1.1869 Unlever
1.1869 Lever
17% Debt/CAPITAL
83% Equity to capital
100.0% Curetn lever E/E*D

BITDA multiple
tiplo ventas

You might also like