Module 4
Multiple Bridge
Builds the step-by-step bridge from public peer multiples to your entry valuation multiple using private discounts, size adjustments, scarcity premiums, and value levers. Every adjustment requires a one-line audit justification.
Base multiple
-68.6x
Final multiple
-56.8x
EV / FY27-28 revenue
Justifications missing
4
Base multiple
Indicative — LTM / historical basis (n = 3). Implied at TIEA growth 0%: -68.6x. LTM-basis multiple applied to forward revenue — treat as indicative.
Waterfall
Entry margin 0% · TIEA EBITDA margin, from Market EvidenceAdjustments
Justification required
Justification required
Justification required
Lever adjustment (from Module 1)
0.0%
Justification required