Business Valuation — Valued at $3,938,000 (5 methods)

Your business is valued at $3,938,000 based on 5 independent valuation methods. The valuation range spans $2,400,000 to $6,523,333, with 90% confidence. Multiple approaches reinforce each other — this is a well-supported figure for buy-sell agreements, insurance sizing, and exit planning.

Method	Estimated Value	Description
Adjusted Book Value	$2,400,000	Total assets minus total liabilities with fair market adjustments
Capitalization of Income	$3,166,667	Net income divided by capitalization rate (risk-adjusted return)
EBITDA Multiple	$4,180,000	EBITDA times industry-standard multiple
Discounted Cash Flow	$6,523,333	Present value of projected future cash flows
Industry Revenue Multiple	$3,420,000	Annual revenue times industry multiplier

| | | | | Primary Valuation | $3,938,000 | Adjusted Book Value | | Range (Low) | $2,400,000 | | | Range (High) | $6,523,333 | | | Confidence | 90% | | | Methods Used | 5 | |

Recommended Action: Schedule annual re-valuation to track growth and update key agreements.