Our valuation framework incorporates three complementary approaches: Discounted Cash Flow (DCF), precedent transactions, and public comparables.
E2B.dev Standalone DCF:
- Projection Period: 7 years
- Revenue Growth: 80% → 20% (gradual deceleration)
- Terminal Growth: 4.0%
- WACC: 18% (early-stage risk premium)
- Enterprise Value: ~$280M
E2B.dev Synergistic DCF:
- Revenue Synergies: +$55M by Y7
- Cost Synergies: $4.5M/year
- Strategic Value: $75M
- WACC: 15% (F5 credit profile)
- Enterprise Value: ~$505M
Synergy Value Created: $225M
Portfolio Valuation Summary:
| Target | Standalone DCF | Synergistic DCF | Target Price | Synergy Value |
|---|---|---|---|---|
| E2B.dev | $280M | $505M | $350M | $225M |
| Total | $280M | $505M | $350M | $225M |