The business valuation for Windsor Cloud Services Ltd. estimates a value of GBP 1.2 million using a discounted cash flow method with a 15% discount rate. The valuation is based on a weighted average of optimistic and pessimistic scenarios, which result in GBP 1,404,181 and GBP 995,819 respectively. Data for the valuation was provided by the business owner and incorporates both audited accounts and forecasts.

1. BUSINESS VALUATION
W I N D S O R C L O U D - S E RV I C E S LT D .
P R O V I D E D B Y

2. WINDSOR CLOUD-SERVICES
VALUATION
• Estimated business value GBP 1.2 million
• Weighted average of 2 scenario calculations (optimistic
and pessimistic)
• Using Discounted Cash Flow (DCF) method
• 15% discount rate applied to Free Cash Flow to Equity
(FCFE) forecasts
• FCFE estimates: facts based on audited accounts +
forecasts
• Business owner provided the base data and agreed all
forecasts used in the valuation

3. Cost of Equity Business Value Scenario
15% = 1 404 181 GBP optimistic (50%)
15% = 995 819 GBP pessimistic (50%)
1 200 000 GBPWeighted average