My Ci1 Valuation

Hey, just thought I'd throw out some specific numbers out there and see what people think of them. Obviously this company is very hard to project with so many numbers different companies in it, but that's half the fun in trying

The discount rate I've applied is 10%, and the revenue is based on half years for more data and to check for patterns in different halves of the year.

The scenarios go from Ugly to Amazing:

End of Financial Year 2022 Ugly/Bad revenue prediction table:




Ugly:

Bad:


End of Financial Year 2022 Slow/Okay revenue prediction table:


Slow:

Okay:


End of Financial Year 2022 Good/Great/Amazing revenue prediction table:


Good:

Great:

Amazing:


Final estimation: