| A | B | C | D | E | F | G | H | I | |
|---|---|---|---|---|---|---|---|---|---|
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 contents | Status | |||||||
20 | |||||||||
21 | Valuation summary | Partially available | |||||||
22 | Industries overview | Not available | |||||||
23 | Income statement | Not available | |||||||
24 | Cashflow statement | Available | |||||||
25 | Balance sheet statement | Available | |||||||
26 | Company valuations | Partially available | |||||||
27 | Price / Sales | Available | |||||||
28 | EV / Sales | Available | |||||||
29 | Current P/E ratio | Not available | |||||||
30 | Trailing P/E ratio | Not available | |||||||
31 | Forward P/E ratio | Not available | |||||||
32 | EV / EBITDA | Not available | |||||||
33 | EV / EBIT | Not available | |||||||
34 | Discounted Cashflow Analysis | Not available | |||||||
35 | Terms and conditions | Available | |||||||
36 | Disclaimer | Available | |||||||
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 | Methodology | Conf. | 1 | 2 | 3 | 4 | 5 | ||
42 | Price / Sales | 2 | 2,000,000 | 9,628,880 | 25,299,199 | 36,545,455 | 40,000,000 | ||
43 | EV /Sales | 4 | 2,505,250 | 12,104,577 | 31,974,008 | 47,026,065 | 52,899,663 | ||
44 | Current P/E ratio | 4 | |||||||
45 | Trailing P/E ratio | 5 | |||||||
46 | Forward P/E ratio | 6 | |||||||
47 | EV / EBITDA | 7 | |||||||
48 | EV / EBIT | 6 | |||||||
49 | Discounted Cahsflows | 10 | |||||||
50 | Weighted average | 2,336,833 | 11,279,345 | 29,749,071 | 43,532,528 | 48,599,776 | |||
51 | |||||||||
52 | WA Fair price per share | 0.23 | 1.13 | 2.97 | 4.35 | 4.86 | |||
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 | This section is not included in the free version of this spreadsheet. Please go to www.business-valuation.co in order to purcahse the full version. | ||||||||
78 | |||||||||
79 | |||||||||
80 | |||||||||
81 | |||||||||
82 | |||||||||
83 | |||||||||
84 | |||||||||
85 | |||||||||
86 | |||||||||
87 | |||||||||
88 | |||||||||
89 | |||||||||
90 | |||||||||
91 | Income Statement | ||||||||
92 | |||||||||
93 | Year | 1 | 2 | 3 | 4 | 5 | |||
94 | Revenue | ||||||||
95 | COGS | ||||||||
96 | Gross margin | ||||||||
97 | R&D | ||||||||
98 | SG&A | ||||||||
99 | Contingency | ||||||||
100 | Depreciation | ||||||||