Ask Capiva
Insights › Comps & benchmarking

Comps & benchmarking

Sector: Consumer hardware (water) Stage: no comp set Region: UAE / USA Multiples: 3 selected

Which multiplesselect any — the grid, own numbers and football field rebuild

Revenue-based
Profit-based
Operating & growth-adjusted
No comparable set is in the data room and no comps source is connected, so Capiva computes no set multiple. The company's own multiples below use its valuation at our mark over what its documents state.

Wisewell's own numbersthe denominators for the multiples you selected — each cited

Revenue · annualised · 2025 YTD (Jan–Jun)$993kour multiple 16.1xmanagement report
Gross profit · annualised$656kour multiple 24.4xmanagement report
EBITDA · annualised−$798knegative · multiple not meaningfulmanagement report
Company valuation · our mark$16.00mmcompany valuation · IRR workbookIRR workbook

Trading comps grid · Wisewelltick to include — statistics recompute on the included set · n.m. = not meaningful (e.g. negative EBITDA), left out of the statistics

CompanyEVEV / Revenue · annualisedEV / Gross profitEV / EBITDAGrowthSource · date
No comparable companies are recorded for Wisewell, so there are no set statistics.
Wisewellat our mark$16.00mm16.1x24.4xn.m.—internal

Football fieldwhat each multiple implies for Wisewell's enterprise value, $mm — set percentiles × Wisewell's own numbers

Each multiple needs a comparable set to give a range; none is recorded for this company.
No calibrated range. A football field needs a comparable set; none is recorded, so Capiva shows no implied value and suggests no re-mark.Open the company