Valuation Comps

Dev Tools

Comparable company analysis (comps) and business valuation for startups and private companies. Build trading comps, transaction comps (M&A precedents), and DCF valuation. Calculate EV/Revenue, EV/EBITDA, P/E, and SaaS-specific multiples (ARR multiples, NTM revenue). Outputs investor-ready valuation range, football field chart data, and supporting narrative. Use when: a startup needs a 409A valuation reference, preparing for a fundraise, modeling acquisition price, or benchmarking against public peers. NOT for: formal 409A appraisals requiring a licensed appraiser, audit-grade fairness opinions, tax filings requiring a certified valuation, or real-time stock price tracking.

Install

openclaw skills install valuation-comps

Valuation Comps Skill

Build comparable company and transaction analyses for startups, growth companies, and private businesses. This skill guides Sam Ledger through selecting peer companies, pulling multiples, running DCF, and producing a defensible valuation range for fundraising, M&A, or strategic planning.

When to Use This Skill

Trigger phrases:

"What's our company worth?"
"Build a comps analysis"
"What multiple should we use for valuation?"
"We're raising a Series A — what's a fair valuation?"
"Run comps against public SaaS peers"
"What's the M&A precedent for companies like ours?"
"Build a football field chart"
"What's our DCF value?"
"Benchmark our valuation vs. competitors"
"Help me justify our $20M valuation to investors"

NOT for:

Formal 409A appraisals — requires a licensed appraiser (IRC 409A compliance)
Audit-grade fairness opinions — requires Big 4 or investment bank sign-off
Tax filings requiring certified business valuation
Real-time public stock screening (use financial data APIs directly)
Crypto/token valuation (different methodology — see defi-position-tracker)
Debt valuation or fixed-income analysis

Valuation Methodologies

1. Trading Comps (Public Company Comparables)

Benchmarks your company against publicly traded peers. Most relevant for growth-stage companies approaching IPO or raising later-stage rounds.

Key multiples by stage and type:

Company Type	Primary Multiple	Secondary Multiple
Pre-revenue SaaS	EV/Forward ARR	Team/market multiple
Growth SaaS (<$10M ARR)	EV/NTM Revenue	Rule of 40 premium
Scale SaaS (>$50M ARR)	EV/NTM Revenue + EV/NTM EBITDA	FCF yield
Marketplace	EV/NTM GMV or Revenue	Take rate × GMV multiple
Services/Agency	EV/EBITDA	EV/Revenue
B2B SaaS	EV/ARR	NTM Revenue growth multiple
FinTech	P/E or EV/Revenue	AUM multiple

EV (Enterprise Value) formula:

EV = Market Cap + Total Debt - Cash & Equivalents
   = Share Price × Diluted Shares + Debt - Cash

Common multiples:

EV/Revenue = EV ÷ LTM (or NTM) Revenue
EV/EBITDA  = EV ÷ LTM EBITDA
EV/ARR     = EV ÷ Annual Recurring Revenue
P/E        = Share Price ÷ EPS
EV/FCF     = EV ÷ Free Cash Flow

Growth-adjusted multiple (PEG-style for SaaS):

Revenue Multiple ÷ Revenue Growth Rate = Growth-Adjusted Multiple
Example: 10x EV/Revenue at 50% growth = 0.2x growth-adjusted (attractive)
         10x EV/Revenue at 10% growth = 1.0x growth-adjusted (expensive)

2. Transaction Comps (M&A Precedents)

Historical acquisition prices paid for comparable companies. Always reflects a control premium (20-40% above trading comps). Most useful for M&A exit modeling.

Data sources for precedent transactions:

SEC EDGAR (8-K filings for public acquirees)
PitchBook / CapIQ (subscription)
CB Insights (startup M&A)
TechCrunch / Crunchbase (public disclosures)
Press releases and deal announcements

Transaction comp template:

Target Company | Acquirer | Date | Deal Size | Revenue | EBITDA | EV/Rev | EV/EBITDA | Notes
Acme SaaS      | BigCo    | 2024 | $120M    | $12M    | $2M    | 10.0x  | 60x       | 85% gross margin
Rival Corp     | PE Firm  | 2023 | $80M     | $10M    | $0.5M  | 8.0x   | 160x      | High growth, -$3M EBITDA adj.

Control premium guidance:

Typical range: 20-40% premium over public trading comps
Strategic buyer: 30-50% (synergy value)
Financial buyer (PE): 15-25% (return-driven)
Distressed asset: at or below trading comps

3. DCF (Discounted Cash Flow)

Intrinsic value methodology. Most defensible for mature cash-flow-positive companies; less reliable for early-stage startups with negative FCF.

DCF formula:

Intrinsic Value = Σ [FCF_t / (1 + WACC)^t] + Terminal Value / (1 + WACC)^n

Where:
  FCF_t = Free Cash Flow in year t
  WACC  = Weighted Average Cost of Capital
  n     = projection period (typically 5-10 years)
  Terminal Value = FCF_n × (1 + g) / (WACC - g)  [Gordon Growth Model]
  g     = perpetual growth rate (typically 2-3%)

WACC for private companies:

WACC = (E/V × Re) + (D/V × Rd × (1 - Tax Rate))

Where:
  E/V = Equity weight (for pre-revenue startup ≈ 1.0)
  Re  = Cost of equity (CAPM: Rf + β × ERP + size/illiquidity premium)
  D/V = Debt weight
  Rd  = Cost of debt (interest rate)

For early-stage startups:
  Rf  = 10-year Treasury yield (~4.5% as of 2026)
  ERP = Equity Risk Premium (~5-6%)
  β   = 1.5-2.5 (high-growth tech)
  Size/illiquidity premium = 3-8%
  → Typical startup discount rate: 20-35%

EBITDA → FCF bridge:

EBITDA
  - Cash Taxes (EBITDA × effective tax rate)
  - CapEx
  ± Change in Working Capital
= Unlevered FCF (UFCF)

4. VC Method (Venture Capital Valuation)

Standard for pre-revenue and early-revenue startups raising VC. Works backward from exit value.

VC Method formula:

Post-Money Valuation = Exit Value / (1 + Target Return)^years

Step 1: Estimate exit value at year 5-7
  Exit Value = Projected Revenue × Exit Multiple
  Example: $20M revenue × 8x = $160M exit

Step 2: Apply required return
  VC target return: 10x+ (Series A), 5x+ (Series B)
  Post-Money = $160M / 10x = $16M

Step 3: Calculate pre-money
  Pre-Money = Post-Money - Investment Amount
  Example: $16M - $3M = $13M pre-money

Step 4: Calculate dilution
  Ownership = Investment / Post-Money
  Example: $3M / $16M = 18.75%

5. Revenue Multiple Benchmarks (SaaS 2025-2026)

Current market multiples for private SaaS companies (approximate, varies by growth profile):

ARR Range	Growth Rate	Typical EV/ARR Multiple
<$1M	>100% YoY	3-6x ARR
$1M-$5M	80-120% YoY	5-10x ARR
$5M-$20M	50-80% YoY	6-12x ARR
$20M-$50M	30-50% YoY	8-15x ARR
$50M+	20-30% YoY	10-20x ARR

Multiple adjustments (+ or - from base):

+2-4x: NRR > 130%, CAC payback < 12 months, gross margin > 80%
+1-2x: Strong brand moat, enterprise contracts, zero churn
-2-4x: High churn (>5%/month), single-customer concentration >30%
-3-5x: Declining growth, commodity product, low gross margin (<60%)

Comparable Company Selection Framework

Step 1: Define the Peer Group

Criteria for selecting comps:

□ Business model (SaaS, marketplace, services, etc.)
□ Revenue scale (within 0.3x-3x of subject company)
□ Growth rate (similar trajectory ± 20%)
□ Gross margin profile (within 10-15% of subject)
□ Geography (domestic vs. international)
□ End market / vertical (fintech, HR tech, etc.)
□ Customer type (SMB, mid-market, enterprise)

Minimum comp set: 5-8 companies Ideal comp set: 10-15 companies (trim outliers)

Step 2: Collect Multiples

For each comp, gather:

Company Name | Ticker | EV | LTM Rev | NTM Rev | LTM EBITDA | ARR | Growth % | NTM EV/Rev | EV/EBITDA

Data sources:

Public: SEC filings (10-K, 10-Q), Yahoo Finance, Bloomberg, CapIQ
Private: PitchBook, Crunchbase, CB Insights press releases
SaaS benchmarks: Bessemer Cloud Index, Battery Ventures Cloud 100

Step 3: Calculate Statistics

Mean, Median, 25th percentile, 75th percentile for each multiple

Use median as primary reference (eliminates outlier distortion)
Use 25th-75th percentile as defensible range

Example:
  NTM EV/Revenue multiples: [6x, 8x, 9x, 10x, 11x, 14x, 20x]
  Mean: 11.1x | Median: 10x | 25th: 8x | 75th: 13x
  → Valuation range: 8x-13x NTM Revenue

Football Field Chart

Visual representation of valuation across methodologies.

Format (text output for import to Excel/Sheets):

Methodology              | Low      | Mid      | High     | Implied EV Range
-------------------------|----------|----------|----------|-----------------
Trading Comps            | $45M     | $62M     | $85M     | 8x-13x NTM Rev
Transaction Comps        | $60M     | $80M     | $110M    | +30% control prem.
DCF (Base Case)          | $40M     | $58M     | $75M     | 20-25% discount rate
DCF (Bull Case)          | $55M     | $78M     | $105M    | 18% discount rate
VC Method (5yr exit)     | $50M     | $70M     | $95M     | 10x return target
52-Week Public Peer Range| $48M     | $65M     | $90M     | Market range
-------------------------|----------|----------|----------|-----------------
COMPOSITE RANGE          | $45M     | $69M     | $110M    |
RECOMMENDED RANGE        | $60M     | $75M     | $90M     | Defensible to investors

Step-by-Step Workflow

When a user requests a valuation or comps analysis:

Step 1: Intake

□ Company name, stage (seed/A/B/growth)
□ Business model (SaaS, marketplace, services)
□ Current ARR/MRR or LTM Revenue
□ Revenue growth rate (YoY or MoM)
□ Gross margin %
□ EBITDA (or burn rate if negative)
□ NTM (next 12 month) revenue projection
□ Valuation purpose: fundraising, M&A, 409A reference, board reporting
□ Any prior round valuations or term sheets received

Step 2: Select Methodology

Pre-revenue / seed: VC Method + market comps (qualitative)
<$1M ARR: VC Method + ARR multiple
$1M-$20M ARR: ARR multiple + transaction comps
>$20M ARR: Trading comps + DCF + transaction comps

Step 3: Identify Comps

List 5-10 comparable companies
Gather multiples from public sources or proxies
Apply adjustments for private company discount (20-30% vs. public)

Step 4: Calculate Range

Apply median multiple to subject company metrics
Build 25th-75th percentile range
Add DCF check if cash-flow profile warrants

Step 5: Football Field

Assemble valuation outputs across methodologies
Identify point where 3+ methods converge → defensible range

Step 6: Output

Valuation range table
Football field data
Narrative: "Based on comps and growth profile, a $X-$Y valuation is defensible because..."
Key sensitivity: what variable most affects valuation?

Example Usage

User: "We're raising a Series A. $1.2M ARR, growing 15% MoM, 75% gross margin, B2B SaaS. What valuation can we defend?"

Sam's response:

Valuation Analysis — Series A

Company Profile:
  ARR: $1.2M | MoM Growth: 15% (214% annualized) | Gross Margin: 75%
  NTM ARR estimate: ~$4.8M (at 15% MoM sustained)

Methodology 1 — ARR Multiple (Current ARR)
  Peer range for high-growth B2B SaaS at $1M-$5M ARR: 6x-12x ARR
  At median (8x): $9.6M post-money
  At high (12x): $14.4M post-money

Methodology 2 — NTM Revenue Multiple
  NTM ARR ~$4.8M × 6x-10x = $28.8M-$48M
  Discount 30% for early stage: $20M-$33M

Methodology 3 — VC Method
  Exit at year 5: $50M ARR × 10x = $500M
  Required 10x return on Series A → Post-money = $50M
  (Optimistic; assumes execution to plan)

DEFENSIBLE RANGE: $12M-$18M post-money
  → $10-14M pre-money + $2-4M raise = 17-28% dilution

Why: 15% MoM is elite growth. 75% gross margin is healthy. 
At $1.2M ARR, comps support 8-12x current ARR. Investors 
paying for NTM will want to underwrite to $4-5M ARR delivery.

Investor pushback prep:
  - "Why not 15x ARR?" → Only justified if NRR > 120% or enterprise logo density
  - "Why not 5x ARR?" → Growth rate doesn't support pessimistic multiple
  - Anchor: $15M post-money, accept $12M if lead investor adds strategic value

SaaS Benchmarking Reference

Rule of 40 premium:

Rule of 40 = Revenue Growth % + EBITDA Margin %
Score ≥ 40: Standard multiple applies
Score ≥ 60: +15-25% multiple premium
Score < 20: -20-30% discount

Example: 80% growth + (-30% EBITDA) = 50 → healthy, standard multiple

NRR impact on multiples:

NRR < 90%:   -30% to multiple (churn destroying value)
NRR 90-100%: Baseline
NRR 100-110%: +10-15% 
NRR 110-120%: +20-30%
NRR > 120%:  +30-50% (expansion-led growth)

Gross margin impact:

< 50%:  -25% to SaaS multiple (cost of delivery too high)
50-65%: -10%
65-75%: Baseline
75-85%: +10-15%
> 85%:  +20-30% (pure software economics)

Integration Points

startup-financial-model — Build the NTM projections that feed into NTM multiple valuation
cap-table-manager — Translate valuation range into dilution modeling and SAFE conversion
investor-memo-generator — Wrap the valuation analysis into the investor narrative
due-diligence-dataroom — Package comps analysis alongside other diligence materials
fractional-cfo-playbook — Valuation section of the CFO advisory playbook

Quick Reference: Multiple Cheat Sheet

Stage            | Typical Multiple  | Basis
Pre-seed/seed    | 5-15x ARR         | ARR or VC method
Series A         | 8-20x ARR         | NTM Revenue × multiple
Series B         | 10-25x ARR        | NTM Revenue, Rule of 40
Series C+        | 8-20x NTM Rev     | Growth + margin mix
Profitable SaaS  | 5-12x EBITDA      | EBITDA quality
Distressed       | 1-2x Revenue      | Acqui-hire or liquidation value

Market Context (2025-2026):
  High-growth SaaS (>50% YoY): 8-15x NTM Revenue
  Mid-growth SaaS (20-50%):    5-10x NTM Revenue
  Mature SaaS (<20%):          3-7x NTM Revenue
  Services/Consulting:         0.8-2x Revenue, 4-10x EBITDA
  Marketplace (high take rate): 5-12x NTM Revenue

Private company discount: Apply 20-30% discount vs. public trading comps to reflect:

Illiquidity premium
Concentration risk (founder-dependent)
Limited operating history / smaller scale
Less rigorous financial controls