or
Remember me
Back
Sites
150
400
1000
2000
4000
Rev $2.5k/mo
4,500,000
12,000,000
30,000,000
60,000,000
120,000,000
70% ebitda
3,150,000
8,400,000
21,000,000
42,000,000
84,000,000
Corp costs
(7,500,000)
(8,000,000)
(9,000,000)
(10,000,000)
(12,000,000)
ebitda
(4,350,000)
400,000
32,000,000
72,000,000
Multiple
10
Ent value
(43,500,000)
4,000,000
320,000,000
720,000,000
Debt $25k/site
3,750,000
10,000,000
25,000,000
50,000,000
100,000,000
Equity value
(47,250,000)
(6,000,000)
95,000,000
270,000,000
620,000,000
Diluted shs o/s
55,962,311
Sh value
($0.84)
($0.11)
$1.70
$4.82
$11.08