Valuations
C
Reading new evidence from three sources…
Valuation updated. +8% on Q4 evidence.
Suggested valuation
Aster Robotics
$319m
Recalculating on the new information…
$344m+8%
X
Xero
Q4 accounts · EBITDA $42m
CIQ
Capital IQ
Sector comps re-rated to 8.2x
FT
Financial Times
Peer acquired at 8.6x EBITDA
FileHomeInsertFormulasDataReview
E9
fx
=NPV(B3,C8:E8)+E7*B4
ABCDE
1Assumptions
2Revenue growth12.0%
3WACC11.5%
4Exit multiple7.6x8.2x
5$m2027E2028E2029E
6Revenue118.0132.2148.1
7EBITDA40.144.950.4
8Free cash flow28.331.735.9
9Enterprise value319.0344.0
Valuations
Valuation workflows built from structured and unstructured portfolio data and external market sources.