PortCo Sector Sub-Industry Region Most Recent Equity Valuation Net Debt Most Recent Enterprise Value 2020 Revenue 2020 EBITDA Forward Revenue Forward EBITDA EV/Revenue (Annual) EV/Forward Revenue EV/EBITDA (Annual) EV/EBITDA (Forward) No. of Funding Rounds Most Recent Round Size Most Recent Round Date 2020 Revenue Growth Rate
Composite
Mean 37,294,862 1,103,869 32,981,565 2,678,680 154,164 51,606,864 31,277,465 10.2x1.2x21.8x5.5x 0.74 2,387,127 122%
Median 714,286 - 290,319 26,601 - 1,000,000 505,530 6.1x0.5x0.0x1.1x 1.00 163,830 Jun-2020-4%
Total 474,361,015 4,469,627 468,248,641 40,201,086 (1,813,099) 716,154,692 306,989,005 214.1x25.4x147.5x43.3x 28.00 24,423,900 632%
Technology
Mean 14,287,841 (10,541) 14,279,936 1,627,563 (61,268) 67,787,924 54,296,947 13.2x1.6x-9.9x-2.9x 1.57 209,271 Mar-202020%
Median 1,388,889 - 1,388,889 46,131 (38,911) 661,057 857,223 8.7x1.0x-9.8x0.5x 2.00 200,000 May-20206%
Total 114,302,732 (63,244) 114,239,487 13,020,501 (367,609) 542,303,390 271,484,737 79.2x11.2x-39.4x-14.7x 11.00 1,464,894 Oct-286181%
EliteCV Information Technology HR & Employment Services Africa 777,777 - 777,777 82,581 (73,403) 270,677 (40,305)9.4x2.9x-10.6x-19.3x 1 350,000 Oct-201912%
Bookings Africa Information Technology Marketplace Africa 714,286 (60,053) 654,233 126,569 (164,566) 2,592,914 1,232,351 5.2x0.3x-4.0x0.5x 2 250,000 May-201976%
Koniku Information Technology Biotechnology USA 100,000,000 100,000,000 12,536,045 536,525,000 269,406,530 8.0x0.2xn/a0.4xOct-2020
Merge Tech Information Technology Investor Marketplace Africa 333,333 333,333 9,680 322,113 34.4x1.0xn/an/a 2 100,000 Jan-2020n/a
SafeRoom Communication Services Online Chatroom LATAM 5,000,000 - 5,000,000 - - 1,000,000 n/a5.0xn/an/a 1 500,000 Jun-2020n/a
Qapla Communication Services Gaming LAC 5,434,783 - 5,434,783 - - - n/an/an/an/a 2 50,000 Aug-20200%
Big Cabal Media Communication Services Digital Media Africa 2,000,000 - 2,000,000 262,924 (125,220) 1,514,398 857,223 7.6x1.3x-16.0x2.3x 2 200,000 Aug-2020-7%
Film Anatomie Technology Hardware & Equipment Electronic Equipment & Instruments Africa 42,553 (3,191) 39,362 2,702 (4,420) 78,287 28,937 14.6x0.5x-8.9x1.4x 1 14,894 May-2020n/a
Industrials
Mean 1,330,167 44,330 1,099,598 5,219 372 6,220,093 1,603,868 20.9x0.3x83.2x0.9x 1.20 971,809 Dec-2019-32%
Median 62,310 4,255 61,702 1,362 - 292,902 129,672 18.4x0.3x83.2x1.0x 1.00 117,021 Jun-2020-32%
Total 5,320,669 177,322 5,497,990 26,096 1,860 18,660,278 4,811,605 83.7x0.8x166.5x2.6x 6.00 3,887,234 Sep-2379-65%
BFE Consumer Discretionary Beauty Products Africa 63,830 - 63,830 1,362 532 292,902 62,608 46.9x0.2x120.0x1.0x 1 106,383 Nov-2020-34%
I&0 Consumer Cyclical Apparels and Accessories Africa - 745 - 0.0xn/an/an/a 1
Nibra Consumer Cyclical Footwear & Accessories Africa 5,142,857 168,811 5,311,668 - - 18,184,145 4,619,325 n/a0.3xn/a1.1x 2 3,600,000 Jan-2018n/a
Virtuous Pads Consumer Defensive Household & Personal Products Africa 53,191 8,511 61,702 22,202 1,328 183,231 129,672 2.8x0.3x46.5x0.5x 1 53,191 Jun-2020-30%
6 charge Consumer Service Electronics, Mobile Africa 60,790 - 60,790 1,787 - 34.0xn/an/an/a 1 127,660 Jun-2020n/a
Food Value Chain
Mean 45,864 3,442 49,306 15,238 (9,600) 55,814 24,311 3.3x0.6x-6.7x1.4x 1.00 21,277 Mar-2019-6%
Median 45,864 3,442 49,306 15,238 (9,600) 55,814 24,311 3.3x0.6x-6.7x1.4x 1.00 21,277 Mar-2019-6%
Total 91,728 6,884 98,612 30,476 (19,199) 55,814 24,311 6.6x0.6x-13.4x1.4x 2.00 42,553 Jun-2138-6%
Spot21 Consumer Staples Food Products Africa 26,596 6,674 33,270 9,664 (13,211) 55,814 24,311 3.4x0.6x-2.5x1.4x 1 10,638 Jan-2020n/a
NEFL Consumer Staples Food Products Africa 65,132 209 65,342 20,812 (5,988)3.1xn/a-10.9xn/a 1 31,915 Jun-2018-6%
Logistics
Mean 247,304 - 123,652 111,108 (46,366) 179,682 34,900 3.5x1.5x-1.1x4.4x 1.00 247,304 Jan-2018-36%
Median 247,304 - 123,652 111,108 (46,366) 179,682 34,900 3.5x1.5x-1.1x4.4x 1.00 247,304 Jan-2018-36%
Total 247,304 - 247,304 222,216 (92,732) 359,364 69,800 7.0x3.0x-2.1x8.7x 2.00 247,304 Jan-2018-36%
Muve Africa 247,304 - 247,304 35,360 (115,260) 82,768 28,311 7.0x3.0x-2.1x8.7x 1 247,304 Jan-2018-36%
DPS Africa - 186,857 22,528 276,596 41,489 0.0x0.0x0.0x0.0x 1
Real Estate and Hospitality
Bellevue Hospitality Hospitality Operating Companies Africa 231,915 - 231,915 31,000 23,106 194,525 153,837 7.5x1.2x10.0x1.5x 1 231,915 Nov-2020n/a
Energy
Mean 118,055,556 869,733 86,983,333 4,478,466 (271,705) 25,763,554 7,611,179 6.0x1.4x6.5x10.9x 6.00 18,550,000 Nov-2020329%
Median 87,500,000 - 73,896,666 2,230,940 17,991 17,556,061 5,858,358 0.0x0.6x0.0x5.7x 6.00 18,550,000 Nov-2020329%
Total 354,166,667 4,348,666 347,933,333 26,870,797 (1,358,525) 154,581,322 30,444,715 30.2x8.6x26.0x43.7x 6.00 18,550,000 Nov-2020658%
Koko Networks Energy Oil & Gas - Midstream Africa 66,666,667 (6,373,334) 60,293,333 14,483,918 51,220,888 4.2x1.2xn/an/a660%
Duport Energy Oil & Gas - Gas Trading Africa 200,000,000 10,722,000 200,140,000 7,700,000 156,000 56,434,000 17,488,000 26.0x3.5x26.0x11.4xn/a
ICGL Energy Power - Generation and Distribution Africa - 337,500 17,991 12,458,121 9,005,715 0.0x0.0x0.0x0.0x
PADL Energy Oil & Gas - Midstream Africa - 225,000 26,512 3,084,000 1,240,000 0.0x0.0x0.0x0.0x
Atlantic Energy Oil & Petrochemical - Midstream Africa 87,500,000 - 87,500,000 - - 22,654,000 2,711,000 n/a3.9xn/a32.3x 6 18,550,000 Nov-2020n/a
Omnicharge Energy Energy Equipment & Services USA - 4,124,379 (1,559,027) 8,730,313 0.0x0.0x0.0xn/a-2%