Company Setup
Acme Software
TTM Revenue
$5.50M
Acme Software
TTM EBITDA
$1.59M
28.9% margin
Implied Multiple
16.35x
EV / EBITDA
SaaS Metrics
104.7%
Net Revenue Retention
Value Left on Table
$12.93M
Your target of $26.0M is below the market anchor of $38.9M (based on 24.5x multiple).
Target EV
$26.0M
Founder Target
Valuation Multiples Comparison
Target vs market anchors (EV in $M)
36-Month Growth Trend
Revenue & EBITDA in $K
Data Explorer
Benchmarks and underlying financials.
| Source | Category | Metric | Value | Notes |
|---|---|---|---|---|
| Damodaran | Software (System & App) | EV/EBITDA | 24.48x | Jan 2025 public median |
| PitchBook | PE Software Deals | EV/Revenue | 6.1x | TTM, mid-market |
| SaaS Capital | Vertical SaaS | NRR Median | 108% | $5M-$20M ARR cohort |
| Bessemer | Cloud Index | EV/ARR | 7.4x | Public cloud comps |
| GF Data | M&A Mid-Market | EV/EBITDA | 7.2x | $10M-$25M EV bucket |
| Damodaran | Cost of Capital | WACC | 9.3% | Software sector US |