Gingo Partners Valuation Template (Market Method)

	A	B	C	D	E	F	G	H
1		Gingo Partners Valuation Template (Market Method)						Fill the green gaps only
2		Multiple Benchmark			Average	Minimum	Maximum	Watch the video

3					8.25	5.5	11
4
5	Now	Monthly revenue now	10000
6		Annualized revenue now	120000	Market Valuation Now	990000	660000	1320000
7		Amount raising now	50000	Dilution %	5.1	7.6	3.8
8
9	Year 2	Monthly revenue in 12 in months	20000
10		Annualized revenue in 12 months	240000	Market Valuation in 12 months	1980000.0	1320000.0	2640000.0
11		Amount raising	100000	Dilution %	5.1	7.6	3.8
12
13	Year 3	Monthly revenue in 24 months	30000
14		Annualized revenue in 24 in months	360000	Market Valuation in 12 months	2970000	1980000	3960000
15		Amount raising	300000	Dilution %	10.1	15.2	7.6
16
17	Year 4	Monthly revenue in 36 in months	40000
18		Annualized revenue in 36 months	480000	Average Market Valuation in 24 months	3960000	2640000	5280000
19		Amount raising	500000	Dilution %	12.6	18.9	9.5
20
21		Total Money Raised	950000
22		Total Dilution %			32.8	49.2	24.6
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