H,i I need help deriving a valuation for this firm using the VENTURE CAPITAL METHOD. I attached a picture of the income statment. I am mostly looking for the formula and where to put each number. Thank you so much for the help! The pre-money valuation figure is $300,000 and there are 100 shares.

?

Pro Forma Income Statement Peer GROSS REVENUES Retail Sales 5 0 EDCODE FEE PRETTY 32010 TOTAL GROSS REVENUE DEaZONE COST OF GOODS Retail Sale BE 250 DOG TOTAL COST OF GOODS 36 450 020 GROSS PROF 3 943 090 CASH PAID OUT Vague $489 200 PAYTell Take I OLD AddVERsing 3 DIJL Insurance 352 090 Worker's Compensation 3 2 (Ly For $3 090 lack 31020 Telephone 3 0DO Water Serve 250 THE 35060 Office Supplies Expense 52 060 Postage Delivery SC Security 30 Professional Fees 20 . 090 Workshops STEERE KAT 36 140 Mirarization PLEASE ERRETIRE SO Miscellaneous DO Truck 5 5 090 Tools 3- Da Credit Cards 5 0.020 Construction Permit Application TOTAL EXPENSES B25 150 EARNINGS BEFORE TAKE 3 3 5 61 0 TAXABLE INCOME 56 2635 MET ANDONE 157 175