ABCDEFGHI
1
@dropdown
2
How does this sheet work?
3
This sheet has free and paid sections (this will be indicated in the table of contents). If you purchase the paid version of the sheet, you will be granted editor permissions,which will enable you to click the unlock button below in order to show the paid sections text and charts, as well as to access the raw data for the charts, using the [+] sign above in order to show it. In the paid version, you can also hide this section using the [-] sign to the left.
4
5
6
Unlock paid sections by ticking the checkbox to the left.
7
You can purchase the full version, at: www.business-valuation.co
8
Live data & Possible spreadsheet errors
9
10
In order to ensure the most up-to date data and projections, our spreadsheet is constantly pulling live data for important economy KPI such as:
11
- Multiples benchmarks
12
- Funding rates
13
This live data means that:
14
- Some of the projections in this sheet might change over time to reflect the new inputs (although those changes should be minor unless there is a significant market turmoil).
15
- If our data feeds go down, the sheet might temporary return errors for most of the outputs. Should this happen, please wait 30 minutes and refresh your browser.
16
17
Additionally, please note that some charts might show no data, based on your configuration. For example, if you have not configured token inflation, then the charts showing inflation would instead read "no data".
18
19
Table of contentsStatus
20
21
Valuation summaryAvailable
22
Industries overviewAvailable
23
Income statementAvailable
24
Cashflow statementAvailable
25
Balance sheet statementAvailable
26
Company valuationsAvailable
27
 Price / SalesAvailable
28
 EV / SalesAvailable
29
 Current P/E ratioAvailable
30
 Trailing P/E ratioAvailable
31
 Forward P/E ratioAvailable
32
 EV / EBITDAAvailable
33
 EV / EBITAvailable
34
Discounted Cashflow Analysis
Available
35
Terms and conditionsAvailable
36
DisclaimerAvailable
37
38
Valuation summary
39
Below is a short summary of all valuation methodlogies used, to arrive at the fair value of the FinDaS Ltd company. We have also provided our onw (subjective) view on the reliability of the valuation methodoly in order to arrive at a final average number. Simmilarly to statistics, ensemble models (models combining the output of multiple other models) generally provide a more reliable final valuation.

Furthermore we are providing those valuations year by year (where applicable).
40
41
MethodologyConf.12345
42
Price / Sales22,000,0009,628,88025,299,19936,545,45540,000,000
43
EV /Sales42,505,25012,104,57731,974,00847,026,06552,899,663
44
Current P/E ratio44,485,53018,791,15444,501,11962,769,48367,931,617
45
Trailing P/E ratio56,285,73526,332,72162,361,02387,961,14195,195,025
46
Forward P/E ratio612,939,43830,643,11443,222,56346,777,167
47
EV / EBITDA72,042,2309,875,39526,116,99038,565,42743,639,263
48
EV / EBIT6-4,399,0756,563,75427,779,29844,187,03551,433,163
49
Discounted Cahsflows1024,442,87732,356,52133,272,138
50
Weighted average4,604,62816,672,74334,580,97547,531,52852,265,670
51
52
WA Fair price per share0.461.673.464.755.23
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
FinDaS Ltd business value by year, based on multiple valuation metrics.
75
76
Industries overview
77
In preparing the financials and valuations for the business, we have used the following benchmark industries and their core ratios. The information used is available at:
78
https://pages.stern.nyu.edu/~adamodar/New_Home_Page/data.html
79
80
Beverage (Alcoholic)
81
Gross magin48.0%
82
Price/Sales4.0
83
EV/Sales4.8
84
Current PE38.9
85
Trailing PE54.5
86
Forward PE26.8
87
EV/EBITDA16.7
88
EV/EBIT20.7
89
Cost of Debt3.16%
90
91
Income Statement
92
93
Year12345
94
Revenue500,0002,407,2206,324,8009,136,36410,000,000
95
 COGS234,0451,126,7962,960,5764,276,6404,680,900
96
 Gross margin265,9551,280,4243,364,2244,859,7235,319,100
97
 R&D00000
98
 SG&A112,230540,3251,419,6652,050,7482,244,600
99
 Contingency38,475185,236486,693703,043769,500
100
 Depreciation333,333266,667200,000133,33366,667