Valuation result
Blended midpoint across methodologies
KSh 227.6M
Mock data · replace with Books / Biz Financials sync
Football field
Asset-based
KSh 61.3M
Range KSh 55.2M – KSh 67.4M
Revenue mult.
KSh 273.8M
Range KSh 177.6M – KSh 370.0M
EBITDA mult. (EA SME)
KSh 170.5M
Range KSh 124.0M – KSh 217.0M
Comparable txns
KSh 201.5M
Range KSh 155.0M – KSh 248.0M
DCF
KSh 430.7M
Range KSh 366.1M – KSh 495.3M