DW8 Growth, page-10283

Agree bought very cheap. $34.25M / $21M revenue = x1.63 multiple. Hopefully the $21M is not a typo error for $2.1M.

With 100% YOY growth a multiple of x11 is fair value for a private SaaS company = $231M.



DW8 will have hyper revenue growth of 900-1,000% YOY following the acquisition of Partons & Kaddy. Fair value would be x94-104 multiple based on the above table. $42M revenue x 23.8 multiple ( is SP near lows of x22 ) = $1B MC / 2.5B shares = 40c SP. With some momentum could easily go to x40 multiple = $2B MC & 80c SP.