Group Member Submitting this Assignment:
Team Member Name Participated in Mtgs. Submitted Assignment Explanations:
Trevor Thompson x x
Breanne Wines x
Landon Cooley x
Roselle Baum x
Brittany Hoehn x

MyStory Valuation

Valuation of MyStory
I Trevor B. Thompson being of sound mind and body do hereby attempt to construct a report for the valuation of MyStory. The valuation will be based on three Valuation approaches as featured in my BYU-I 383 course work:
1. An Income Approach
2. A Market Approach
3. An Asset Approach

Single Period Capitolization Method (SPCM) Income Approach:
The SPCM method relies upon using a single year return in the calculation. For the SPCM method valuation I chose to use our reported EBITDA for the year of 2019.
Single Period Capitalization Method (SPCM)
Return= 407,765 g= 0
DR= 3.20%

PV= 407,765 (=) $12,742,656.25 0.032

This calculations results in the Value of he company (in 2019) will be $12.7M.

Multiple Period Discounting Method (MPDM) Income Approach:
The MPDM method relies upon using a multiple of years returns in the calculation. For the MPDM method valuation I chose the EBITDA for the years 2015 - 2019.
Return n= $(1,226,987.00)
Return N= $ 1,600,000.00 g= 0
DR= 3.20%
(DR-g)= 0.032 PV $(1,226,987.00) and $ 1,600,000.00 (=) $ 2.00 $(1,226,986.00) $ 1,600,001.00

Asset Approach:
Below is a list of Entries on the companies Balance sheet in an effort to calculate the enterprise value of the company as of 2015.

Balance Sheet Assets 2015 Cash & Cash Equivalents $ 159,171 Accounts Receivable 0 Inventory 0 Short-term Investment 32,160 Total Current Assets 191,331 Property, Plant & Equip 0 Less: Dep'n 0