{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-peers-selected", "name": "Example Company", "createdAt": "2026-01-01T00:00:00.000Z", "modifiedAt": "2026-01-01T00:00:00.000Z" }, "view": { "mode": "advanced", "scale": 1 }, "workspace": { "scenarioVersion": 2, "core": { "schemaVersion": 1, "modelType": "advanced", "revision": 0, "id": "company-1", "currency": "EUR", "calendar": { "calculation": "annual", "startYear": 2027, "actualYears": 0, "fiscalYearEnd": { "month": 12, "day": 31 } }, "policies": { "basis": "legacy-v1" }, "scope": { "version": 1, "rootEntityId": "entity-1" }, "instruments": {}, "legacy": { "name": "Synthetic NEXT Example", "currency": "EUR", "units": 1, "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2027, "actualYears": 0 }, "opening": { "cash": 0, "debt": 0, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 0 }, "years": [ { "revenue": 200, "growth": 0, "grossMargin": 10, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": false } }, "valuation": { "version": 1, "enabled": { "dcf": false, "comps": true, "precedents": true, "lbo": false, "summary": true }, "dcf": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "start": 2027, "end": 2027, "terminalAfter": 2027, "terminalYear": 2027, "valuationDate": "2027-01-01", "convention": "year-end", "stub": true, "taxMode": "unlevered", "otherFCF": {}, "waccSources": { "taxRate": "input", "costDebt": "input", "capital": "input" }, "wacc": { "override": null, "riskFree": null, "beta": null, "erp": null, "country": 0, "size": 0, "other": 0, "costDebt": null, "taxRate": null, "equityValue": null, "debtValue": null, "debtWeight": null }, "terminal": { "method": "pg", "growth": 2, "multiple": null, "metric": "ebitda", "fcf": null, "normalize": false, "revenueGrowth": null, "ebitMargin": null, "ebitdaMargin": null, "taxRate": null, "capexRate": null, "daRate": null, "nwcRate": null, "other": 0 }, "sensitivity": { "waccStep": 1, "growthStep": 0.5, "multipleStep": 1, "steps": 2 } }, "comps": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "peerPeriod": "Supplied sample", "metric": "ebitda", "statistic": "median", "override": null, "peers": { "synthetic-0": { "id": "synthetic-0", "name": "Synthetic Peer A (LTM)", "included": true, "periods": { "Supplied sample": { "ev": 600, "ebitda": 100, "revenue": 1000, "growth": 4, "margin": 10 } } }, "synthetic-1": { "id": "synthetic-1", "name": "Synthetic Peer B (LTM)", "included": true, "periods": { "Supplied sample": { "ev": 700, "ebitda": 100, "revenue": 909.0909090909091, "growth": 5, "margin": 11 } } }, "synthetic-2": { "id": "synthetic-2", "name": "Synthetic Peer C (LTM)", "included": true, "periods": { "Supplied sample": { "ev": 800, "ebitda": 100, "revenue": 1111.111111111111, "growth": 3, "margin": 9 } } }, "synthetic-3": { "id": "synthetic-3", "name": "Synthetic Peer D (LTM)", "included": false, "periods": { "Supplied sample": { "ev": 1400, "ebitda": 100, "revenue": 400, "growth": 20, "margin": 25 } } }, "synthetic-4": { "id": "synthetic-4", "name": "Synthetic Peer E (NTM)", "included": false, "periods": { "Supplied sample": { "ev": 2000, "ebitda": 100, "revenue": 1000, "growth": 4, "margin": 10 } } } } }, "precedents": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "metric": "ebitda", "statistic": "median", "override": null, "synergyAdjusted": false, "transactions": { "synthetic-deal-0": { "id": "synthetic-deal-0", "name": "Synthetic Acquisition A", "included": true, "date": "2026-06-30", "ev": 900, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null }, "synthetic-deal-1": { "id": "synthetic-deal-1", "name": "Synthetic Acquisition B", "included": true, "date": "2026-06-30", "ev": 1000, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null }, "synthetic-deal-2": { "id": "synthetic-deal-2", "name": "Synthetic Acquisition C", "included": true, "date": "2026-06-30", "ev": 1100, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } } }, "lbo": { "basis": "reported", "groups": null, "bridgePeriod": 2027, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "entryYear": 2027, "exitYear": 2027, "entryMode": "multiple", "entryEV": null, "entryEquity": null, "entryMultiple": null, "entryMetric": "ebitda", "exitMultiple": null, "exitMetric": "ebitda", "transactionFeeRate": 0, "transactionFees": null, "financingFeeRate": 0, "financingFees": null, "rollover": 0, "otherUses": 0, "otherSources": 0, "refinanceDebt": null, "minimumCash": 0, "sweep": 100, "exitFees": 0, "exitBridge": { "leases": null, "minority": null, "pension": null, "nonOperatingAssets": null, "investments": null, "other": null }, "managementOwnership": null, "ownershipConvention": "pro-rata-management-dilution", "otherSourcesTreatment": "non-participating", "taxPolicy": { "entryNOL": "inherit", "pikDeductible": true }, "tranches": {}, "distributions": {} }, "summary": { "basis": "ev", "outputs": { "dcf.pg": { "enabled": true, "label": "", "order": 0 }, "dcf.exit": { "enabled": true, "label": "", "order": 1 }, "comps.ebitda": { "enabled": true, "label": "", "order": 2 }, "precedents.ebitda": { "enabled": true, "label": "", "order": 3 } } } } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] } ] }, "snapshot": { "version": 4, "calculationVersion": 4, "modelSchemaVersion": 1, "generatedAt": "2026-01-01T00:00:00.000Z", "scenarios": [ { "id": "base", "name": "Base", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" } ], "opening": { "cash": 0, "debt": 0, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 0 }, "breakdown": {}, "statements": { "2027-01-01": { "revenue": 200, "growth": null, "grossMargin": 10, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -180, "grossProfit": 20, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 20, "ebit": 20, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 20, "tax": 0, "netIncome": 20, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 20, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 20, "cash": 20, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20, "assets": 20, "equity": 20, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 20, "dividends": 0, "liabilitiesEquity": 20, "fcf": 20, "totalCapex": 0, "collections": 200, "suppliers": -180, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 200, "roa": null, "ebitMargin": 10, "ebitdaMargin": 10, "fcfMargin": 10, "netDebt": -20, "leverage": -1, "workingCapital": 20, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 180 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2027-01-01": { "revenue": 200, "growth": null, "grossMargin": 10, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -180, "grossProfit": 20, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 20, "ebit": 20, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 20, "tax": 0, "netIncome": 20, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 20, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 20, "cash": 20, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20, "assets": 20, "equity": 20, "shareCapital": 0, "retainedEarnings": 0, "currentYearNetIncome": 20, "dividends": 0, "liabilitiesEquity": 20, "fcf": 20, "totalCapex": 0, "collections": 200, "suppliers": -180, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 200, "roa": null, "ebitMargin": 10, "ebitdaMargin": 10, "fcfMargin": 10, "netDebt": -20, "leverage": -1, "workingCapital": 20, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 180 } } }, "analysis": { "outputs": { "valuation.comps.revenue.ev": { "value": 144, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 114, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 140, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 110, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 200, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 170, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.irr": { "value": null, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": null, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 131.99999999999997, "equity": 101.99999999999997, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 144, "equity": 114, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 149, "equity": 119, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 0.72, "targetMetric": 200, "stats": { "count": 3, "min": 0.6, "q25": 0.6599999999999999, "median": 0.72, "mean": 0.6966666666666667, "q75": 0.745, "max": 0.77 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 130, "equity": 100, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 140, "equity": 110, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 150, "equity": 120, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 7, "targetMetric": 20, "stats": { "count": 3, "min": 6, "q25": 6.5, "median": 7, "mean": 7, "q75": 7.5, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 20, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 20, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 600, "equity": null }, { "ev": 700, "equity": null }, { "ev": 800, "equity": null }, { "ev": 1400, "equity": null }, { "ev": 2000, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 200, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 190, "equity": 160, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 200, "equity": 170, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 210, "equity": 180, "perShare": null, "adjustment": -30, "items": { "cash": 0, "grossDebt": 30, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 10, "targetMetric": 20, "stats": { "count": 3, "min": 9, "q25": 9.5, "median": 10, "mean": 10, "q75": 10.5, "max": 11 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 20, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null }, { "ev": 1000, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null }, { "ev": 1100, "equity": null, "netDebt": null, "revenue": null, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} } }, "summary": { "basis": "ev", "rows": [ { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 130, "mid": 140, "high": 150, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 190, "mid": 200, "high": 210, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": false } }, "resolution": { "version": 1, "branches": {} } } ] } }