Compact Exit Scenario Simulator
Analyze M&A outcomes with precision
Company Financials
Current Valuation ($)
The estimated value of the company
Annual Revenue ($)
EBITDA ($)
Earnings Before Interest, Taxes, Depreciation, and Amortization
Capital Structure
Common Shares
Preferred Shares
Debt ($)
Stakeholders
Add Stakeholder
Exit Scenarios
Add Exit Scenario
Growth Assumptions
Annual Growth Rate (%)
Calculate Exit Scenarios
Clear Scenarios
Import/Export
Import CSV
Export Results (CSV)
Results
Waterfall Chart
Sensitivity Analysis
Exit Value Projection
Example Scenario