Enterprise Value Components
$ M
Current stock price × shares outstanding
$ M
Short-term + long-term debt (from balance sheet)
$ M
Cash, short-term investments, marketable securities
$ M
Non-controlling interest from balance sheet
$ M
EBITDA Components
$ M
If entered, overrides the built-up components below
$
$
$
$
$ M
Enables EV/Revenue and EBITDA margin calculation
EV / EBITDA
Enterprise Value ÷ EBITDA
Enterprise Value
EBITDA
Net Debt
Debt / EBITDA
Net Debt / EBITDA
EBITDA Margin
EV / Revenue
Multiple Rating
Enterprise Value Composition

What each tab calculates

01

EV / EBITDA

Builds Enterprise Value from market cap, total debt, cash, minority interest, and preferred stock. Computes EBITDA either from direct input or by adding back interest, taxes, and D&A to net income. Shows EV/EBITDA ratio, Debt/EBITDA, Net Debt/EBITDA, EBITDA margin, EV/Revenue, and a multiple quality rating. Donut chart shows EV composition.

02

Valuation

Converts EBITDA into implied stock prices using four EV/EBITDA benchmarks simultaneously: your target multiple, sector average, market average (pre-filled at 12×), and the stock's historical multiple. Formula: Implied Price = (EBITDA × Multiple − Net Debt) ÷ Shares. Shows upside/downside to each estimate and a valuation signal from Undervalued to Significantly Overvalued.

03

Sensitivity

Generates a complete matrix of implied stock prices across a grid of EBITDA growth scenarios (rows) and EV/EBITDA multiples (columns). Cells are color-coded green when above current price, red when below, and highlighted for the base case. The line chart shows the full implied price range across multiples for each EBITDA scenario.

04

Compare

Compares EV/EBITDA, Net Debt/EBITDA, and EBITDA margin across up to 5 companies. Enter EV, EBITDA, Net Debt, and Revenue in $M — all ratios calculate automatically per row. Identifies the cheapest company by EV/EBITDA multiple. Bar chart ranks companies from lowest to highest multiple with the cheapest highlighted in green.

05

EV Bridge

Bridges from Enterprise Value down to implied equity value per share — the standard investment banking calculation. Steps: EV − Total Debt + Cash − Minority Interest − Preferred Stock = Equity Value ÷ Shares = Implied Price. Shows premium or discount vs current market price. Waterfall chart visualizes each adjustment step.