NuaNose ·
Project Prosperity
— Valuation
Bear
Base
Bull
↺ reset
Rollout drivers
Margin & cost
Valuation & deal
Fixed: 12 stores today · online ฿6M start · GM band 58%→80% (นัวถุง) · tax 20% · net cash ฿5M · store ramp 55/85/100%.
FICTITIOUS
FY5 revenue
FY5 EBITDA
Equity value (today)
Investor IRR
Revenue & EBITDA (฿M)
Valuation football field — equity ฿M
DCF prices the rollout; near-term comps price today's EBITDA — the gap is the growth thesis.
Your scenario story
↻ rewrite from numbers
Edit this freely — it's your narrative. Click ↻ to regenerate from the current sliders.
Sensitivity — investor IRR by exit multiple × new stores/yr
Green = clears a 20% hurdle. The valuation lives or dies on rollout pace and exit multiple.
NuaNose (Klin Khwam Charoen Co., Ltd.) · fictitious figures for the EDTH × Siametrics workshop · not investment advice ·
siametrics.com