The document provides a valuation summary for a Singapore-based media and software company. It estimates the company's equity value per share at between $25.96 to $31.73 based on comparable company analyses and discounted cash flow valuations. It also includes key financial summaries for the company's income statement and balance sheet for the 2019 fiscal year, showing revenue of $8 million, EBITDA of $712,000, and total assets of $3.1 million.

1. © Global Partners Consulting Pte. Ltd. All rights reserved.
Valuation Summary
Company Information
Company Sample Report
Industry Media/Info-Communications Services
Industry Sub-Category Software Development
Country Singapore
Currency In SGD
Issue Date 10/11/2020
Preliminary Stock Valuation
2.60 mil 3.17 mil
25.96 per share 31.73 per share
Valuation Summary
Valuation Summary
Football Field Data
lo (bar) lo (label) hi (bar) hi (label)
Comparables 25.96 25.96 31.73 31.73
DCF-base case
DCF-blue sky
Method Metric Multiples EV
Net
Debt/(Cash)
Equity Value Shares Price/Share
Comparables EV/EBITDA 4.80x 3,417,600 533,000 2,884,600 100,000 28.85
Valuation Diagram
Valuation Summary Equity Value per Share ($)
$ 60.00
$ 48.00
$ 36.00
$ 24.00
$ 12.00
$ 0.00
$ 31.73
$ 25.96
Comparables DCF- base case DCF- blue sky
[HOW TO MAXIMIZE YOUR COMPANY VALUE IN M&A]
In emerging market condition, there are several way to
increase your company value The first way of the journey is
to prepare the projected financial information based on the
financial results in the past several years
Our financial advisor would help you to consider the plan.
Key Financial Summary
Income Statement FY 2019
Revenue 8,000,000.00
Gross Profit 5,000,000.00
EBITDA 712,000.00
Depreciation & Amortization 50,000.00
EBIT 712,000.00
Interest Income 0.00
Interest Expense 12,000.00
Other Income 50,000.00
Earning before Tax 700,000.00
Corporate Tax 100,000.00
Net Income (after tax) 600,000.00
Balance Sheet FY 2019
Cash and its equivalents 345,000.00
Account Receivables 684,000.00
Others Current Assets 720,000.00
Current Assets 1,749,000.00
Non-Current Assets 1,350,000.00
Total Assets 3,099,000.00
Account Payables 235,000.00
Short term Debt 200,000.00
Other Current Liabilities 105,000.00
Current Liabilities 540,000.00
Long term Debt 678,000.00
Other Non-Current Liabilities 122,000.00
Non-Current Liabilities 800,000.00
Total Liabilities 1,340,000.00
Share Capital 1,000,000.00
No. of Share 100,000
Retained Earnings 859,000.00
Total Net Assets 1,759,000.00
* If multiple values of EV/Revenue or EV/EBITDA is zero or negative, valuation range is Net asset value
Disclaimer
The information contained in this, the previous pages and the report to be provided is selective and is subject to updates, expansions, revisions and amendments, and is for informational purposes as a reference only
and do not constitute any of the legal consultation, financial advice and solicitation of investments It does not purport to contain all the information that the recipients may require The information has not been prepared
with any specific risk profile or investment objective in mind, and should not form the primary basis for any decision that you make You are responsible for consulting your own independent advisor as to legal and
financial consequences associated with use of any of such information Global Partners Consulting Pte Ltd (“ does not accept any obligation to provide recipients with access to any additional information or to correct
any inaccuracies, which may become apparent Neither GPC, nor any affiliated bodies corporate, Directors, shareholders, managers, employees or agents of any of them, makes any representation or warranty, express
or implied, as to the accuracy, reasonableness or completeness of the information contained in the pages All such parties and entities expressly disclaim any and all liability whether arising out of any information
contained in, or errors in or omissions from, this or the previous pages or the recipients’ use of this or the following pages Accordingly, recipients are advised to independently conduct their own evaluation and analysis
of the information contained in this or the following pages and should also seek their own professional advice Neither GPC nor its Directors, employees, agents or representatives shall be liable for any damages
whatsoever, whether direct or indirect, incidental, special or consequential, including lost revenue or lost profits that may arise from or in connection with the use of the information This, the previous pages and the report
to be provided is confidential and is meant for the use of only the persons to whom it is issued This, the previous pages and the report to be provided, or any part of it, may not be copied or distributed by the recipient to
third parties (other than in confidence to the recipients’ professional advisors) Recipients of this, the previous pages and the report to be provided shall not be deemed to be clients of GPC and accordingly, GPC shall
not be liable to provide such recipients with the protection afforded to its own clients or any advice in relation to any transaction or arrangement referred to herein.
© Global Partners Consulting Pte. Ltd. All rights reserved.