Page 4 - C:\Users\ANDREW~1.WAL\AppData\Local\Temp\mso43E8.tmp

' W ŶĂůLJƐŝƐ ZĞƉŽƌƚ ;ĞdžĂŵƉůĞͿ

džĞĐƵƟǀĞ ^ƵŵŵĂƌLJ

&RPSDQ\ 1DPH $XVWUDOLD 3W\ /WG

,QGXVWU\ &RQVWUXFWLRQ
3ULPDU\ 2EMHFWLYH 6XVWDLQDEOH *URZWK
$QQXDO 5HYHQXH 0
$QQXDO (%,7'$ .

&DOFXODWHG 9DOXH *DS 0

Australia Construction Pty Ltd is a business in the Construction industry with annual revenues of $7.7M and EBITDA of
$700K.

The business currently scores a Internal Strength rating of 48. The business has an Enterprise (current) value of $2.09M
and a Potential value of $3.33M. We calculate a Value Gap of $1.24M.
We found 2 Red Flag issues associated with drivers: Company Growth, and Audits.

We found the following top 5 Critical Drivers that are contributing to the majority of your Value Gap: Growth (Gap:
$170K), Margin Advantage (Gap: $106K), Product Differentiation (Gap: $104K), Large Potential Market (Gap: $103K),
and Financial (Gap: $102K).

KǀĞƌǀŝĞǁ dŚŝƐ ŝƐ ŚŽǁ ƚŚĞ ŵĂƌŬĞƚ ǁŝůů ǀŝĞǁ LJŽƵƌ ďƵƐŝŶĞƐƐ Ăƚ

ƚŚĞ ŚŝŐŚĞƐƚ ůĞǀĞů ďĂƐĞĚ ŽŶ ƚŚĞ ŝŶĚƵƐƚƌLJ ŝŶ ǁŚŝĐŚ LJŽƵ
ŽƉĞƌĂƚĞ͕ ƚŚĞ ƉĂƐƚ ĮŶĂŶĐŝĂů ƉĞƌĨŽƌŵĂŶĐĞ͕ ĂŶĚ ĞdžͲ
/ŶĚƵƐƚƌLJ ŽŶƐƚƌƵĐƟŽŶ
ƉĞĐƚĞĚ ĨƵƚƵƌĞ ŽƉĞƌĂƟŽŶĂů ƉĞƌĨŽƌŵĂŶĐĞ ǁŝƚŚ ŶŽ
ĐŚĂŶŐĞƐ Žƌ ŝŶǀĞƐƚŵĞŶƚƐ
ŶŶƵĂů ZĞǀĞŶƵĞ Ψ ϳ͕ϳϬϬ͕ϬϬϬ
ŶŶƵĂů WƌŽĮƚ Ψ ϳϬϬ͕ϬϬϬ

/ŶƚĞƌŶĂů ^ƚƌĞŶŐƚŚ ZĂƟŶŐ ϰϴ

ŶƚĞƌƉƌŝƐĞ sĂůƵĞ Ψ Ϯ͕ϬϵϬ͕ϬϬϬ

WŽƚĞŶƟĂů sĂůƵĞ Ψ ϯ͕ϯϯϬ͕ϬϬϬ
sĂůƵĞ 'ĂƉ Ψ ϭ͕ϮϰϬ͕ϬϬϬ

ZĂƟŶŐ н