YBAWS! Growing Corporate Value and Marketability

YBAWS! Growing Corporate Value and Marketability

Business Valuation

The Multiplier Game: Part 2 Case Study

When Growth Masks Risk

Sean Cavanagh YBAWS!'s avatar
Sean Cavanagh YBAWS!
Oct 24, 2025
∙ Paid

gray concrete stairs inside building
Photo by Gayatri Malhotra on Unsplash

Robert Johnson stared at his laptop screen, refreshing his email for the third time in five minutes. He’d submitted his Confidential Information Memorandum to six potential buyers two weeks ago, and the silence was deafening.

On paper, Digital Peak Marketing was a buyer’s dream. The agency had grown revenue from $3.2 million to $8.4 million over four years. EBITDA sat at a healthy $2.1 million with 25% margins. Robert had built a team of 23 talented people, and the agency’s client roster included recognizable tech brands. His investment banker had estimated a valuation of $12.6 million at a 6x multiple, standard or Rule of Thumb for digital marketing agencies with recurring revenue.

Robert had already calculated what he’d do with the money. Pay off his mortgage. Fund his daughter’s college. Finally take that six-month trip through Southeast Asia he’d been postponing for a decade.

The first indication something was wrong came via a short email from Buyer #1: “After initial review, we’d like to schedule a call to discuss revenue composition and client contracts.”


Reading Prerequisite

Each post in this series builds upon the technical groundwork laid in earlier entries. The content is designed to progress in depth and complexity, making prior understanding essential for full comprehension. Key valuation concepts, models, and metrics are intentionally revisited and reinforced across multiple posts to ensure retention and clarity. Repetition and redundancy are used deliberately, not as filler, but to demonstrate how these foundational ideas interconnect and remain central to every subsequent analysis.


The Diagnosis: Revenue Without Reliability

The call didn’t go as Robert expected.

“Walk me through your revenue model,” the buyer’s VP of Corporate Development said, his tone professionally neutral but probing.

Robert explained enthusiastically: “We do comprehensive digital marketing, SEO, content, paid ads, social media management. Our average client engagement is $15,000 per month.”

“And these are contracted commitments?”

“Well, most clients work with us on a month-to-month basis. But our relationships are strong, average client tenure is 18 months.”

Silence on the other end. Then: “So you have no contracted future revenue? Everything resets to zero at the end of each month?”

Robert felt his stomach drop. “Technically yes, but our retention is solid. We had 82% retention last year.”

“That means 18% of your revenue disappeared and had to be replaced. Looking at your financials, you spent $340,000 on sales and marketing last year just to maintain revenue levels. And I see here that three clients accounting for $540,000 in annual revenue left in Q4. That’s a 25% revenue decline in one quarter.”

Robert tried to recover: “But we replaced that revenue by Q2 of this year. That’s the beauty of our model, we’re dynamic and responsive.”

The buyer wasn’t convinced. “What I’m hearing is that every month, you’re essentially starting a new business. You have no visibility into next month’s revenue, let alone next year’s. For modeling purposes, that means we have to treat your business as having zero contracted revenue and apply probability discounts to all future cash flow projections.”

The Compounding Risk: Operational Ambiguity

If the revenue reliability issue wasn’t enough, the due diligence process revealed another problem. When buyers requested client contracts, Robert sent over a mix of signed proposals, email exchanges, and verbal agreements documented in notes. Five of his top ten clients had no formal contracts at all, just ongoing email threads confirming scope and pricing.

His processes were equally informal. There were no documented SOPs for client onboarding, campaign execution, or reporting. Everything lived in Robert’s head and in scattered Google Docs that only made sense to the people who created them. When asked about specific metrics, customer acquisition cost, lifetime value, contribution margin by service line, Robert had to admit he didn’t track them systematically.

“We’re a creative agency,” he explained. “Every client is different. We customize everything.”

The buyer responded bluntly: “What I see is operational chaos that we’d need to completely restructure post-acquisition. That’s risk we have to price into our required rate of return.”

The Valuation Reality

Three buyers eventually made offers:

  • Buyer #1: $6.3 million (3x multiple)

  • Buyer #2: $7.35 million (3.5x multiple)

  • Buyer #3: Withdrew after due diligence

Robert was devastated. Instead of his expected $12.6 million, he was looking at offers nearly half that amount. The gap represented $5.25 million in destroyed value.

The buyers’ justification was consistent across all conversations. Without contracted revenue, they couldn’t model future cash flows with confidence. The lack of revenue visibility increased their required rate of return from 16.5% (which produces a 6x multiple using the formula: Multiple = 1 ÷ 0.165 = 6.06x) to 33% (which produces the 3x multiple: 1 ÷ 0.33 = 3.03x). The operational ambiguity, missing documentation, informal contracts, and unclear processes, added another 5-8 percentage points to their required return.

Robert learned the hard way that buyers purchase predictability and transferability, not just profitability. Two agencies with identical $2.1 million EBITDA can have wildly different valuations based solely on operational risk factors.

The Path Not Taken: What Robert Should Have Done

Share

Keep reading with a 7-day free trial

Subscribe to YBAWS! Growing Corporate Value and Marketability to keep reading this post and get 7 days of free access to the full post archives.

Already a paid subscriber? Sign in
© 2025 Sean Cavanagh
Publisher Privacy ∙ Publisher Terms
Substack
Privacy ∙ Terms ∙ Collection notice
Start your SubstackGet the app
Substack is the home for great culture