Fictional Company Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
20142015201620172018
3
Revenues$1,000,000,000$2,000,000,000$3,200,000,000$4,480,000,000$5,824,000,000
4
Yr/Yr Growth100%60%40%30%
5
6
20142015201620172018
7
EBITDA Margin0%10%15%20%25%
8
EBITDA$0$200,000,000$480,000,000$896,000,000$1,456,000,000
9
10
20142015201620172018
11
Valuation$20,000,000,000$22,000,000,000$24,200,000,000$26,620,000,000$29,282,000,000
12
Yr/Yr Growth10%10%10%10%
13
14
20142015201620172018
15
EBITDA Muiltple110.050.429.720.1
16
Revenue Multiple20.011.07.65.95.0
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...