← All Tools
💎 Business Valuation Calculator
Average Valuation
£10,044,672
4-method average
DCF
£11,678,688
12% WACC
EV/EBITDA
£8,000,000
8.0×
EV/Revenue
£10,000,000
2.0×
P/E
£10,500,000
15.0× earnings
Valuation by Method
Valuation Range
Low
£8,000,000
—
High
£11,678,688
—
Mid (Average)
£10,044,672
Moderate dispersion — DCF assumptions or multiples may need review.
Method spread: 31.5%
DCF — Projected Free Cash Flows
5-Year DCF Breakdown
| Year | Free Cash Flow | Discounted FCF | Cumulative PV |
|---|---|---|---|
| Year 1 | £880,000 | £785,714 | £785,714 |
| Year 2 | £968,000 | £771,684 | £1,557,398 |
| Year 3 | £1,064,800 | £757,904 | £2,315,302 |
| Year 4 | £1,171,280 | £744,370 | £3,059,671 |
| Year 5 | £1,288,408 | £731,077 | £3,790,748 |
Also try
This tool is for informational and planning purposes only. It does not constitute financial, investment, tax or legal advice. Always consult a qualified professional before making financial decisions.