Valuation guide
Asking: 4.0x
Good deal
Under 4.0x EBITDA
Fair range
4.5x to 6.5x EBITDA
Expensive
Above 6.5x EBITDA
Sources
Total sources
$2.05M
Debt service coverage ratio
1.99x
Debt / EBITDA
2.90x
Buyer equity ownership
100%
Risk flags
No major automated flags at current assumptions.
Returns summary
| Exit enterprise value | $2.73M |
| Remaining debt at exit | $624.8K |
| Equity proceeds at exit | $2.11M |
| Buyer total proceeds | $3.62M |