What Multiples Ignore
As shown above, multiples aren’t a perfect valuation method. In fact, multiples ignore several important variables, which are described below.
The Effects of Capital Appreciation
In most cases, the majority of an entrepreneur’s net worth is in the form of capital appreciation in their business. Therefore, when calculating ROI, it’s critical to consider the effects of capital appreciation or growth in the value of the business. In most scenarios, the value of a business grows in relation to, but not directly proportional to, growth in its earnings. There may also be a gradual growth in the multiple, which is called “multiple expansion.” The idea is that the higher the EBITDA, the higher the multiple. Here are a few common scenarios that demonstrate the role of capital appreciation:
ROI and the Effects of Capital Appreciation on the Value of a BusinessAssuming a 5% annual growth rate in EBITDA and a 0.10 annual increase in multiple | |||||
Year | Annual Growth Rate in EBITDA | EBITDA | Multiple | Value of Business (EBITDA x Multiple) | ROI |
1 | 5% | 2,000,000 | 4.00 | 8,000,000 | – |
2 | 5% | 2,100,000 | 4.10 | 8,610,000 | 8% |
3 | 5% | 2,205,000 | 4.20 | 9,261,000 | 16% |
4 | 5% | 2,315,250 | 4.30 | 9,955,575 | 24% |
5 | 5% | 2,431,013 | 4.40 | 10,696,455 | 34% |
6 | 5% | 2,552,563 | 4.50 | 11,486,534 | 44% |
7 | 5% | 2,680,191 | 4.60 | 12,328,880 | 54% |
8 | 5% | 2,814,202 | 4.70 | 13.226,744 | 65% |
9 | 5% | 2,954,912 | 4.80 | 14,183,572 | 77% |
10 | 5% | 3,102,656 | 4.90 | 15,203,017 | 90% |
ROI and the Effects of Capital Appreciation on the Value of a Business Assuming a 20% annual growth rate in EBITDA | |||||
Year | Annual Growth Rate in EBITDA | EBITDA | Multiple | Value of Business | ROI |
1 | 20% | 2,000,000 | 4.00 | 8,000,000 | – |
2 | 20% | 2,400,000 | 4.25 | 10,200,000 | 28% |
3 | 20% | 2,880,000 | 4.50 | 12,960,000 | 62% |
4 | 20% | 3,456,000 | 4.75 | 16,416,000 | 105% |
5 | 20% | 4,147,200 | 5.00 | 20,736,000 | 159% |
6 | 20% | 4,976,640 | 5.25 | 26,127,360 | 227% |
7 | 20% | 5,971,968 | 5.50 | 32,845,824 | 311% |
8 | 20% | 7,166,362 | 5.75 | 41,206,579 | 415% |
9 | 20% | 8,599,634 | 6.00 | 51,597,804 | 545% |
10 | 20% | 10,319,561 | 6.25 | 64,497,254 | 706% |
Keep in mind that a 20% growth rate isn’t sustainable for long. But this illustrates the incredible effects of capital appreciation on ROI.
The following illustrates the impact of including cumulative EBITDA from the business when calculating ROI:
ROI and the Effects of Capital Appreciation on the Value of a Business Assuming a 5% growth rate in EBITDA | |||||||
Year | Annual Growth Rate in EBITDA | EBITDA | Multiple | Value of Business | Plus Cumulative EBITDA | Total | ROI |
1 | 5% | 2,000,000 | 4.00 | 8,000,000 | 2,000,000 | 10,000,000 | – |
2 | 5% | 2,100,000 | 4.10 | 8,610,000 | 4,100,000 | 12,710,000 | 59% |
3 | 5% | 2,205,000 | 4.20 | 9,261,000 | 6,305,000 | 15,566,000 | 95% |
4 | 5% | 2,315,250 | 4.30 | 9,955,575 | 8,620,250 | 18,575,825 | 132% |
5 | 5% | 2,431,013 | 4.40 | 10,696,455 | 11,051,263 | 21,747,720 | 172% |
6 | 5% | 2,552,563 | 4.50 | 11,486,534 | 13,603,826 | 25,090,360 | 214% |
7 | 5% | 2,680,191 | 4.60 | 12,328,880 | 16,284,017 | 28,612,896 | 258% |
8 | 5% | 2,814,201 | 4.70 | 13,226,744 | 19,098,218 | 32,324,963 | 304% |
9 | 5% | 2,954,911 | 4.80 | 14,183,572 | 22,053,129 | 36,236,702 | 353% |
10 | 5% | 3,102,656 | 4.90 | 15,203,017 | 25,155,785 | 40,358,799 | 404% |
ROI and the Effects of Capital Appreciation on the Value of a Business Assuming a 20% growth rate in EBITDA | |||||||
Year | Annual Growth Rate in EBITDA | EBITDA | Multiple | Value of Business | Plus Cumulative EBITDA | Total | ROI |
1 | 20% | 2,000,000 | 4.00 | 8,000,000 | 2,000,000 | 10,000,000 | – |
2 | 20% | 2,400,000 | 4.25 | 10,200,000 | 4,400,000 | 14,600,000 | 83% |
3 | 20% | 2,880,000 | 4.50 | 12,960,000 | 7,280,000 | 20,240,000 | 153% |
4 | 20% | 3,456,000 | 4.75 | 16,416,000 | 10,736,000 | 27,152,000 | 239% |
5 | 20% | 4,147,200 | 5.00 | 20,736,000 | 14,883,200 | 35,619,200 | 345% |
6 | 20% | 4,976,640 | 5.25 | 26,127,360 | 19,859,840 | 45,987,200 | 475% |
7 | 20% | 5,971,968 | 5.50 | 32,845,824 | 25,831,808 | 58,677,632 | 633% |
8 | 20% | 7,166,362 | 5.75 | 41,206,582 | 32,998,170 | 74,204,752 | 828% |
9 | 20% | 8,599,634 | 6.00 | 51,597,804 | 41,597,804 | 93,195,608 | 1154% |
10 | 20% | 10,319,561 | 6.25 | 64,497,256 | 51,917,365 | 116,414,621 | 1355% |
Unless you can project the future value of a business, you can’t accurately calculate the actual returns. You can estimate or project returns, but it’s just that – an estimate.
When attempting to calculate the returns of a business, it’s critical to consider the impact of growth on the value of a business. Obviously, this impact will be less for low-growth companies, such as retail, and greater for high-growth businesses, such as those in tech. Regardless, such a calculation will be a crude estimate, at best.
Calculating the potential return on businesses is inherently more difficult than calculating returns on other investments, such as real estate, due to the difficulty of projecting the future earnings, and therefore the value of a business.
Multiples Ignore the Effects of Leverage
Multiples don’t take into account the impact of leverage, or financing, on returns. Here are several scenarios that illustrate the impact of leverage on ROI:
The Impact of Leverage on ROI and Business ValueAssuming a 10-year note at 6% interest | ||||
10% Down | 25% Down | 50% Down | All Cash | |
EBITDA | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
Price of Business | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 |
Down Payment | 2,500,000 | 5,000,000 | 12,500,000 | 25,000,000 |
Annual Debt Service | 2,997,554 | 2,664,492 | 1,665,308 | 0 |
Cash Flow After Debt Service | 2,002,446 | 2,335,508 | 3,334,692 | 1,000,000 |
Cash-on-Cash Return | 80% | 47% | 27% | 25.00% |
The Impact of Leverage on ROI and Business ValueAssuming a 10-year note @ 8% interest | ||||
10% Down | 25% Down | 50% Down | All Cash | |
EBITDA | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
Price of Business | 25,000,000 | 25,000,000 | 25,000,000 | 25,000,000 |
Down Payment | 2,500,000 | 5,000,000 | 12,500,000 | 25,000,000 |
Annual Debt Service | 3,275,845 | 2,911,862 | 1,819,914 | 0 |
Cash Flow After Debt Service | 1,724,155 | 2,088,138 | 3,180,086 | 1,000,000 |
Cash-on-Cash Return | 69% | 42% | 25% | 25.00% |
As the charts above illustrate:
- ROI increases as leverage increases.
- Returns are highly dependent on current interest rates.
- When interest rates rise, returns decrease.
- The greater the leverage, the higher the debt service, which increases risk.