Illustrative sample — synthetic data; not a client result or valuation of your practice.
Executive conclusions
Sample page 1 of 3- Reported earnings of $2.0M normalize to $1.7M under the stated physician compensation scenario.
- Indicative enterprise value range: $8.5M – $11.9M, midpoint $10.2M, before proceeds adjustments.
- Physician compensation assumptions materially affect normalized earnings and enterprise value.
| Key assumption | Illustrative basis |
|---|---|
| Earnings base | Normalized earnings, $1.7M |
| Method | Earnings × hypothetical factor |
| Factors | 5.0x / 6.0x / 7.0x (hypothetical) |
| Not included | Debt, cash, working capital, ownership share, deferred consideration |