M&A mode

Model a deal

Historicals, precedents and a purchase price feed a DCF, comps and precedents, and an IRR-to-buyer read on the deal. Results update as you type — this scenario isn't saved to a link, so keep this tab open.

SectorGeographyCurrency

LTM revenue (EUR)Last twelve months, actual.LTM EBITDA (EUR)Last twelve months, actual — before interest, tax, depreciation and amortisation.Revenue growth, next 3y (%)Applied as a constant year-on-year growth rate.EBITDA margin target (%)Terminal-year target.Total debt (EUR)All interest-bearing debt outstanding today — used to bridge enterprise value to equity value.Cash (EUR)Cash and equivalents on the balance sheet today — also used in the EV→equity bridge.Capex (% of revenue)Capital expenditure as a share of revenue — reinvestment needed to sustain growth.NWC (% of revenue)Can be negative (e.g. a marketplace).Tax rate (%)Effective tax rate applied to EBIT in the projections.Target capital structure (D/E ratio)e.g. 0.3 = 30 cents of debt per €1 of equity.Exit / hold horizon (years)Years the buyer is assumed to hold before a resale — sets the IRR-to-buyer horizon.Purchase price (EUR)Your assumed/negotiated deal price — drives IRR to buyer and accretion/dilution.

Contribute my anonymised numbers to Neuvosight's sector benchmarks. Your company identity is never stored with the submission. Opt-in — unchecked by default.

Historical actuals

Expected: 3 years of actuals, for credibility. Optional — the model still runs without them, flagged as indicative.

No historical periods added yet.

Fill in the form to see your results.