DOCUMENT #15
The Blueprint System™ - Valuation & Analysis Series

Price Justification Formulas

Turn their asking price into your buying price using math they can't argue with

The Master Valuation Formula

Base Value = (Adjusted EBITDA × Industry Multiple) + Asset Value + Working Capital - Risk Adjustments - Required CapEx - Transition Costs = Maximum Purchase Price

Step 1: Calculate TRUE Adjusted EBITDA

Start with Reported Net Income

Reported Net Income $250,000
ADD BACK:
+ Interest $30,000
+ Taxes $45,000
+ Depreciation $25,000
+ Amortization $5,000
+ Owner Salary (excess) $80,000
+ Personal Expenses $35,000
SUBTRACT:
- Manager Replacement ($60,000)
- Normalized CapEx ($20,000)
= Adjusted EBITDA $390,000

Step 2: Apply the RIGHT Multiple

Business Type Revenue Size Base Multiple
Service (Recurring) < $1M 2.0 - 3.0x
Service (Recurring) $1-5M 3.0 - 4.0x
Service (Project) < $1M 1.5 - 2.5x
Construction/Trades $1-5M 2.5 - 3.5x
Manufacturing $1-5M 3.0 - 4.5x
Distribution $1-5M 2.5 - 4.0x

Step 3: Multiple Adjustments (The Negotiation Levers)

Reduce Multiple For:

Risk Factor Adjustment Your Script
Customer Concentration >30% -0.5x "Single customer risk requires discount"
Declining Revenue -0.5x to -1.0x "I'm buying tomorrow's cash flow, not yesterday's"
Owner Dependence -0.5x "Transition risk affects value"
Lease Expires <2 years -0.3x "Location uncertainty is expensive"
Old Equipment -0.3x "CapEx requirements reduce price"
No Management Team -0.5x "I have to build systems from scratch"

Step 4: Asset Value Calculations

Fair Market Value (FMV) Method: - Equipment: Get dealer quotes or auction comps - Vehicles: KBB trade-in value (not retail) - Inventory: Cost, not retail - Real Estate: Separate appraisal Liquidation Value Method (for negotiation): - Equipment: 40-60% of book value - Vehicles: 70% of KBB - Inventory: 50-70% of cost - FF&E: 20-40% of book

Working Capital Calculation

Target Working Capital = Current Assets (normalized) - Current Liabilities (normalized) - Cash - Debt Typical Target: 10-15% of annual revenue Actual vs Target = Purchase Price Adjustment

Example Working Capital Negotiation:

Business has $1.2M revenue

Target WC: $150,000 (12.5%)

Actual WC at closing: $80,000

Price Reduction: $70,000

The "Justifiable Price" Presentation

Your Spreadsheet to Seller:

Adjusted EBITDA $390,000
Industry Multiple (base) 3.0x
Risk Adjustments -0.8x
Adjusted Multiple 2.2x
Enterprise Value $858,000
+ Equipment (FMV) $120,000
- WC Adjustment ($70,000)
- Deferred CapEx ($50,000)
Maximum Price $858,000

Advanced Justification Tactics

The "Comparable Sales" Attack

Create a table showing:

Source: BizComps, Pratt's Stats, or broker data

The "Future Cash Flow" Reality Check

Year 1 Cash Flow: $390,000 - Debt Service (at their price): $240,000 - Your salary: $60,000 - Growth CapEx: $30,000 = Owner Benefit: $60,000 ROI at their price: 12% ROI at your price: 28%

Your line: "I need at least 25% cash-on-cash return for this risk level"

Seller Psychology Price Formulas

Formula 1: The "Walk Away" Number

Their Ask: $1,200,000 Your Max: $850,000 Gap: $350,000 Offer: $750,000 cash + $150,000 seller note (5 years) + $100,000 earnout = $1,000,000 "headline price"

They get to say they got $1M, you pay based on performance

Industry-Specific Adjustments

Industry Key Metric Typical Range Price Impact
HVAC Service vs Install Mix Goal: 60%+ service +0.5x if achieved
Landscaping Contract vs Residential Goal: 70%+ contract +0.3x if achieved
Cleaning Customer Retention Goal: 90%+ annual +0.5x if achieved
Construction Backlog Coverage Goal: 6+ months +0.3x if achieved

The Ultimate Price Crusher

The "Lender Reality" Move

Your script:

"I want to pay your asking price, but here's the problem: SBA will only lend based on cash flow. At your price, the debt service coverage ratio is 0.9x. They require 1.25x minimum."

"Either we need to find $100k more EBITDA, or adjust the price to make the lending work."

Result: Blame the bank, not your offer

Quick Reference Multiples

Rules of Thumb by Industry:

© The Blueprint System™ - Price Justification Formulas
Part of the Complete Blueprint System (Document #15 of 32)