Cermco produces and sells specialty customer relationship management (CRM) solutions to small and medium-size businesses in the United States and Canada. The company is more than 20 years old and has a steady, loyal customer base.

A major reason for Cermcos success lies in the ability of its product to easily integrate with various accounting and ERP systems. As a result, even when clients upgrade their entire accounting systems to expensive ERP solutions, they continue to use Cermcos CRM because of its superior features.

Annual revenues for Cermcos three most recent years are about $11 million (20X3), $7 million (20X4), and $3 million (20X5), respectively. Overall interest expenses and operating margins have remained a relatively constant percentage of revenues.

Cermco attributes the decline in revenues to declines in market share as a result of natural client turnover and the entrance of many other small competing software companies into the market. Nevertheless, Cermcos CRM product continues to enjoy the highest industry ratings and a loyal customer base.

Cermcos balance sheets for the most recent three years follow:

CERMCO Balance Sheet December 31
	20X5	20X4	20X3
Assets
Current assets
	Cash and cash equivalents	$390	$1,386	$2,603
	Short-term investments
	Net receivables	720	664	1,225
	Inventory
	Other current assets	412	469	892
Total current assets	$1,522	$2,519	$4,720
Long-term investments	1,215
Property, plant, and equipment	76	258	454
Goodwill	545	1,757	2,194
Intangible assets	999	1,844	3,644
Accumulated amortization
Other assets
Deferred long-term asset charges
Total assets	$4,357	$6,378	$11,012
Liabilities
Current liabilities
	Accounts payable	$469	$1,174	$1,436
	Short/Current long-term debt			600
	Other current liabilities	1,227	1,358	1,496

Total current liabilities	$1,696	$2,532	$3,532
Long-term debt
Other liabilities
Deferred long-term liability charges
Minority Interest
Negative goodwill
Total liabilities	1,696	2,532	3,532
Stockholders' equity
Misc. stock option warrants
Redeemable preferred stock
Preferred stock	3,014	3,211	2,333
Common stock	16	16	13
Retained earnings	25,513	23,814	19,165
Treasury stock
Capital surplus	25,168	25,564	25,862
Other stockholders equity	24	1,131	1,563
Total stockholders equity	$2,661	$3,846	$7,480

Produce a valuation estimate for Ceremco for December 31, 20X5. Use whatever valuation method you think best but justify your choice. Note that you can estimate the annual income from year-to-year changes in the balance sheet.