Where the numbers actually live
Public market comparables, industry benchmarks, private-company valuation, and a clean LBO model. Every tool you need to get from discovery to a defensible price — in one place, without spinning up a spreadsheet.
Public Company Analysis
See how public companies actually stack up
Compare public companies side-by-side at every level — broad industry trends all the way down to a single ticker. Built on the same filings analysts read, surfaced in a format you can scan in thirty seconds.
Three scopes, one view
Flip between industry, sub-industry, and individual ticker without leaving the page.
Every metric that matters
Revenue, margins, leverage, multiples, and valuation gaps — toggle what you want to see.
Click into any ticker
Full profile with segment breakdown, executives, and filing highlights.
Sub-Industry Comparison
3 companies| Ticker | Revenue | EBITDA % | EV/EBITDA |
|---|---|---|---|
| ACIC | $2.4B | 18.2% | 9.4x |
| ATLS | $3.1B | 14.8% | 7.9x |
| MRDN | $1.7B | 21.1% | 11.2x |
EV / EBITDA — By Sector
TTMIndustrials
8.6x
Healthcare
12.4x
Consumer
10.1x
Technology
15.8x
Financials
7.2x
Energy
5.9x
Industry Multiples
The benchmarks every price conversation needs
Current EV/EBITDA, P/E, and revenue multiples across every major sector and sub-industry. The reference data buyers quote and sellers anchor to — fresh, structured, and ready to drop into a pitch.
Live sector medians
Pulled from the public universe and refreshed continuously as filings drop.
Trend direction at a glance
See whether a sector is expanding or compressing before the conversation starts.
Drill to sub-industry
Broad categories are noise — the number you need sits two levels deeper.
Private Valuation
What is this company actually worth?
Run a private company through multiple valuation methods and get a defensible range in minutes. Combines industry multiples, peer comparables, and a simple DCF — the same frameworks bankers use, without the three-day turnaround.
Triangulated range
Low, base, and high value driven by three independent methods — not a single point estimate.
Method transparency
See how each method arrived at its number. Disagreement between methods is a signal, not a bug.
Tied to real data
Multiples come from the live sector data. Comps come from real public companies. Nothing hardcoded.
Valuation Range
Enterprise Value
$42M – $58M
Base case: $48M
EBITDA Multiple
$38M – $54M
Revenue Multiple
$45M – $62M
Discounted Cash Flow
$41M – $56M
5-Year LBO — Base Case
Purchase Price
$48.0M
Debt Financing
$28.8M
Equity Check
$19.2M
MoM
3.2x
IRR
24.8%
Simple Model
A lightweight LBO model, done in minutes
Plug in purchase price, leverage assumptions, and exit multiple. Get a clean 5-year base case with the returns metrics you actually defend to an IC — no 40-tab spreadsheet, no broken references, no weekend rebuild.
Focused on decisions
Purchase structure, debt paydown, exit — the three things that move the IRR. Everything else stays out of the way.
Sanity-checked by default
Flags unrealistic assumptions (leverage, exit multiples, margin expansion) before you waste time on them.
Ready for the deck
Clean outputs that drop straight into a one-pager or an IC memo.
What's Included
Baseline analysis is available on every paid tier. Premium unlocks deeper comparisons, more methods, and extended outputs.
All paid tiers
Standard analysis
Public company analysis
Side-by-side comparison across industries, sub-industries, and individual tickers.
Industry multiples
Sector-level EV/EBITDA, P/E, and revenue multiples with live refresh.
Private valuation
Base, low, and high range using multiples and simple DCF.
Simple LBO model
5-year base case with key returns metrics and summary outputs.
Enterprise & above
Premium analysis
Deeper comparison scopes
Custom peer groups, multi-period trends, and cross-sector views.
Advanced valuation methods
Full DCF with working capital, tax, and depreciation modeling.
Scenario modeling
Run base, upside, and downside cases with adjustable assumptions.
Exports
Download to Excel workbook or branded PDF one-pager.
The last mile from “interesting” to “defensible offer”
Discovery finds the companies. These tools tell you what they're worth and what a deal looks like. No separate spreadsheet, no copy-paste from three data vendors.