New Valuation

AI Extraction Debug

Waiting for extraction...
📄
Smart PDF Upload Upload up to 3 years of Final Accounts. Gemini Pro will extract business details, financial figures, and share structure automatically.
Profit & Loss 3 Years
Line Item Year 1 (oldest) £ Year 2 £ Year 3 (most recent) £
Turnover
Cost of Sales
Gross Profit
Administrative Expenses
Other Operating Income
Operating Profit (EBIT)
Depreciation & Amortisation
EBITDA (pre-adjustment)
Balance Sheet Most Recent Year
Common adjustments: director salary excess above market rate, one-off costs, personal expenses through the business, non-recurring income. Depreciation is already added back in step 2.
Adjustment Item
Year 1 £
Year 2 £
Year 3 £
Notes
Net Adjustment
£0
£0
£0
Adjusted EBITDA
£0
£0
£0
Shareholder Name
Shares Held
Share Class
Total shares issued 0
Year Weighting

Most recent year carries more weight. Standard is 1×, 2×, 3× (oldest to most recent).

Standard
1:2:3
Oldest → Newest
Recent-heavy
1:1:3
Emphasise latest
Equal
1:1:1
Simple average
EBITDA Multiple Range

Set the low, mid, and high multiples for this sector. Professional services typically 3–6×.

Value Reductions

Apply deductions to the headline valuation — e.g. earnout risk, pending liabilities, key-person dependency.

Accountant's Commentary
Conservative
Mid-point
Optimistic
Weighted EBITDA
Most Recent Turnover
Net Assets
Balance sheet basis
Cash at Bank
Most recent year end
EBITDA Breakdown by Year
Year 1 (oldest) ×1
Year 2 ×2
Year 3 (most recent) ×3
Weighted Average EBITDA
Value per Share
Accountant's Commentary
Important: This valuation report has been prepared for the purpose stated above and should not be relied upon for any other purpose. The valuation is based on information provided by the directors and has not been independently verified. This report constitutes an opinion, not a guarantee of the price achievable on any open market transaction. GTA Accounting accepts no liability to any third party in connection with this report.