This is our self-valuation of our startup, Bhadale IT, a family run business in Canada. We value our startup valued at $2 million with 4 key programs, spanning 1,000 projects and market value generator for $72.5 million, and market capitalization worth $1billion dollars. This is for the information of all involved stakeholders and prospective investors

1. Aug 22 2021
Startup Business Valuation
Bhadale IT Developers Pvt. Ltd
105 Kingswood Drive Brampton, ON L6V2X5| Website: https://www.bhadaleit.com/

2. Startup Business Valuation Bhadale Group of Companies
Bhadale Group of Companies
Bhadale Group of Companies consists of:
1. Bhadale IT Pvt. Ltd is an IT and Computer Engineering subsidiary company
This division provides consultation in areas of cutting edge technologies, research outsourcing,
and software consultation related to data center and related engineering practices
2. Bhadale Engineering Pvt. Ltd is a multi-engineering subsidiary company
Various divisions under this group provide design, & development of various IT and Engineering programs.
Bhadale Group has aggressive programs in place to serve the niche market. Below is our high level business
valuation for Bhadale IT, one of our ventures
Valuation details
Background
Being a startup, Bhadale IT, a family run business in Canada is offering the below details to prospective
investors, angels and approving authorities. It also offers stakeholders with the basic facts about the startup
and trusting us for their projects. Bhadale IT has also presence in India and prospective partners and well-
wishers around the globe
Bhadale IT has currently 4 programs namely, Products, Services, Research and Modernization. Each of these
programs has its own projects, offering catalogues, datasheets and a common enterprise framework that
enables them to operate independently and also share the resources across the portfolio
Facts
1. The value generated for these 4 programs, is of the order of $50 million spanning across 1,000 projects
2. Each project has its own assets, IT artifacts, resources, expenses, staff and related costs. We have
estimated value for each delivered project, as $10,000 for small, $50,000 for medium, $100,000 for
large projects excluding expenses and tax.
3. For 250 small projects at rate of $10,000 = $2,500,000 = $2.5 million
4. For 500 medium projects at rate $50,000 = $25,000,000 = $25 million
5. 250 large projects at rate 100,000 = $25,000,000 = $25 million
6. After adding all these values, projects are valued at $52.5 million dollars, rounded to $50 million.
7. Expenses is 30% of value, adding this, $5*3=$15 million, with tax 15% =$7.5 million, makes total
project costs=$50 million + $15 million +$7.5 million = $72.5 million.
Some projects might sell more, while others not. Assuming market capitalization varies, based on demand, we
say a $1 billion is an average figure. Also please note, expenses include profits as salaries and share-
dividends, with no real company savings at present. This works well, and generates better value to all.

3. Startup Business Valuation Bhadale Group of Companies
We will use this for our company forecasted balance sheet, company value and market offering for raising
capital.
Summary
We have raised company’s capability to handle value worth $72.5 million for a market capitalization of $1
billion, offering 4 key programs with 1,000 projects offer. Moreover, over a span of 10 years, we have put in
efforts and built this startup for a market fair value of $2 million dollars. Investors can buy this startup based on
evaluation and we offer exit paths while retaining the ownership to run and operate the business as we have
built this from scratch. Keen investors can opt to buy our shares as the above assessment is a base plan and
more revenues are expected as sales volumes will increase based on the demand for the services and also for
client productivity. Suitable parties can approach our program manager, details provided below.
Disclaimer
This is our internal assessment based on our best judgment, fair market value, startup assets, IP and effort
that has been put in this startup. Please we advise you to understand the market risks before taking any
decisions
For more details, please contact below:
Bhadale Group Pvt. Ltd
Program Manager: Vijay Mohire, email: vijaymohire@gmail.com