Valuation Results

No profitability metrics were provided, so the valuation is revenue-based using the reported average monthly revenue of 12,000 converted to an annual revenue of 144,000. Year-over-year revenue growth is strong at 26.3 percent, which drives a positive growth modifier. Unique visitor traffic increased from 28,000 to 35,000 year-over-year (25 percent growth), supporting the revenue acceleration and indicating healthy demand. Because the asset type was not specified, I used a conservative public-facing online business peer group (affiliate/content/SaaS/platform) revenue multiple range of 1.5 to 2.7. The only meaningful modifier applied is the growth modifier of 1.08 based on the 11–30 percent revenue growth band; other modifiers are neutral because key inputs are missing. Domain authority and other SEO authority metrics are not provided, so the SEO modifier is neutral. Referring domain counts are missing, so no backlink uplift or penalty was applied. Unit economics (LTV and CAC) are unavailable, so no unit-economics adjustment was made. Churn, competition level, and explicit industry trend are not reported and therefore were treated as neutral risk factors. There are no three-year projections indicating additional uplift. Combined modifier applied multiplicatively is 1.08, within the permitted cap. Applying the revenue multiples with that combined modifier yields a low valuation of 233,280 and a high valuation of 419,904, reflecting current revenue run-rate, solid growth, and neutral risk/SEO inputs.