I’m trying to determine the right valuation of Muse using a few models.
I need if you have any revised numbers
a. first 4 years of EBITDA and NP
b. revenue for first 4 years. For commissions from football clubs, you can gross this up - for instance, if we get 10% commission or US$100,000 from a club deal, then the revenue of the deal is US1m
c. Projected EBITDA and NP (using 2 scenarios i.e. staff remain or move to Panther) for 2016 and 2017