SpecificMagic is a growing technology firm focusing on software and hardware solutions for the future. It has managed to hire employees from large software firms and has currently come up with a method of renting items using smart pods delivered via Uber. It forecasts that it will be cashflow positive in 3 years time, with EBITDA of$100m in year 5.

As a VC analyst you have been asked by the lead partner to work on the deal and you find some comparable firms in the US market: