Business
Petrov Trading
Annual model · as of 29 October 2026 · model confidence: medium
Revenue
$900,000.00Gross profit
$350,000.00EBITDA
$100,000.00Free cash flow
$60,000.00Illustrative annual operating figures, added to the synthetic fixture for this model. Equity = EBITDA × multiple − bank debt − internal debt + cash. Consolidation eliminates the internal loan.
- Enterprise value
- $300,000.00
- Company equity value
- $210,000.00
- Family stake value
- $250,000.00
- Family net worth
- $810,000.00
- Change from the starting model
- $0.00
Look-through · not added to total
Petrov Holding · 100%
Petrov Trading · 100%
- Trading premises
- $300,000.00
- Company operating cash
- $50,000.00
- Company bank loan
- -$100,000.00