Continue with Google
or
Forgot password?
◆PEHeroBetav0.8.0
+ New chat
Sessions

No sessions yet — send a message to start.

Agents
◉Deal Sourcing & Screening7▸
⚯Market Scannerscan:✓Deal Triage Agenttriage:≡Transaction Comps Findercomps:∿Owner Intent Signalintent:✉Outreach Email Drafteroutreach:📨Outreach Sequencersequence:✍LOI Writerloi:
◈LBO Underwriting Engine5▸
☰Cap Table Parsercap:∑LTM Financials Normalizerltm:▤LBO Model Builderlbo:▥Debt Stack Modelerdebt:◈Return Metricsret:
◆Due Diligence Stack5▸
☷VDR Auditorvdr:▢Contract Abstractorabstract:◰Legal & Regulatory Checkerlegal:⌂Operational Diligence Reviewerops:⚠ESG & Compliance Risk Flaggeresg:
◐Capital & LP Relations4▸
✎IC Memo Writermemo:✦Teaser Designerteaser:⇄LP Update Generatorlpupd:◎Fundraising CRM Copilotcrm:
◼Portfolio Operations4▸
↗Pricing Optimization Agentprice:ΔEBITDA Variance Watcherebitda:⚒Value Creation Prioritizervc:∠Customer Churn Predictorchurn:
Workspace
◆Pipeline⊞Companies📁Data Room✎Instructions∑Analytics◎PE Valuation Simulator
⇄Integrations
⇄Pipedrive🇪🇪Teatmik (EE)🇱🇹Rekvizitai (LT)🇱🇻data.gov.lv (LV)🇷🇴ONRC + ANAF (RO)🇵🇱KRS (PL)
🎓Training
📖User Guide🏈PE Hero Game
Configuration
Currencyaffects agents + displays
▸Integrations3/9
Pipedrivepredictivelabsltdconnected
EE Äriregisterpublic endpointoff
EE EMTA (tax)off
LT Registrų centraspublic atviri duomenysoff
LT VMI (tax)off
LV URoff
LV VID (tax)off
Tavilydefaultconnected
EXAfallbackconnected
PE Valuation Simulator

DR VET, UAB

Vilnius · Healthcare · 76 employees
Revenue (LTM)€4.63M
EBITDA€0.28M
EBIT€0.24M
EBITDA Margin6.0%
Growth Rate+22.0%
Employees76

Industry Benchmark

Revenue Multiple

6.0
Enterprise Value

EBITDA Multiple

37.8
Enterprise Value

EV / EBIT Multiple

78.4
Enterprise Value

DCF (Discounted Cash Flow)

22.0
12.0
2.0
5
3.0
20.0
Enterprise Value

WACC Calculator

3.5
1.1
5.7
0.7
5.0
0.3
5.0
20.0
Cost of Equity
WACC

Equity Bridge

0.0
0.0
0.0
Avg. Enterprise Value
Equity Value

Valuation Comparison

Copilot

Valuation