Worth

Indicative valuation for an ecommerce business.

Enter revenue, adjusted earnings, category, age, and growth profile. Get a directional range from market-style earnings multiples, not a binding offer or fabricated comparable deal set.

Business profile
$2.0M
$420K
Net profit + owner salary + add-backs
4 yrs
Market position
Category
Growth
Customer concentration
8%
Largest single customer as % of revenue
45%
Largest sales channel (Amazon, Shopify, wholesale…)
12%
Single best-selling product as % of revenue
Recurring revenue
15%
Subscription, refill, or auto-replenishment share
Owner dependency
30 hrs
Founder on critical path
Only the founder can run key operations or creative
Founder owns key relationships
Suppliers, key customers, or partners deal with founder only
Indicative range$546K–$1.0M$1M–$3M (core)
Midpoint$791K1.9x SDE
Margin21%Healthy
Spread31%Wide
How the multiple was built
1.9xeffective SDE multiple
Category heat
+20%
Size premium
+0%
Growth profile
+0%
Margin quality
+4%
Customer concentration
-22%
Recurring revenue
+6%
Owner dependency
-22%
How each risk was graded
High-22%

Material concentration — a single loss moves the P&L.

Top customer8%
Top channel45%
Top SKU12%
Partial+6%

Some recurring base; replenishment or subscription tail exists.

Sub / auto15%
High-22%

Business depends on the founder — buyers will haircut hard.

Hours / week30 hrs
On critical pathYes
Owns relationshipsYes
What this category trades at
Median Beauty2.7x

Recurring buyers, strong LTV signals, brand-led

Growth tier: Stable (0–10% YoY)

Sensitivity across SDE levels
SDEMidpointRangeMultiple
$294K$554K$382K–$725K1.9x
$357K$672K$464K–$881K1.9x
$420K$791K$546K–$1.0M1.9x
$483K$910K$628K–$1.2M1.9x
$546K$1.0M$710K–$1.3M1.9x
Before any offer
Channel concentration: top customer/SKU share above 30%
Founder is on critical path: operations, key relationships, or creative
Get a real valuation →

Directional only. Not a binding offer, valuation opinion, or substitute for SDE normalization, inventory audit, channel analysis, or working capital review.

Methodology

How the ecommerce valuation estimate works

Worth estimates a directional range from seller-supplied SDE and fixed, inspectable adjustments. It does not pretend that a public calculator has completed buyer diligence.

Inputs used

  • Trailing-twelve-month revenue and seller-discretionary earnings (SDE)
  • Category, growth profile, and brand age
  • Largest customer, channel, and SKU shares
  • Subscription or auto-ship share
  • Founder hours, operational criticality, and ownership of key relationships

Formula and logic

  1. Start with a 2.5x SDE anchor and add the selected category adjustment.
  2. Multiply that base by fixed adjustments for revenue size, growth, age, SDE margin, concentration, recurring revenue, and owner dependency; cap the effective multiple between 1.2x and 4.5x.
  3. Midpoint = SDE × effective multiple.
  4. Low and high values apply a confidence spread around the midpoint. The spread starts at 18% and widens for defined diligence risks, up to a 38% cap.

Assumptions

  • The SDE entered by the user is already normalized; the calculator does not validate add-backs or reconstruct earnings.
  • Category, size, growth, age, margin, concentration, recurring-revenue, and owner-dependency brackets are fixed rules in the executable model.
  • The selected category affects the anchor only; it is not a claim that every business in that category trades at one market average.

Hypothetical worked example

This is a hypothetical input set for arithmetic transparency. It is not a transaction, comparable sale, forecast, market average, or promised outcome.

Revenue / SDE
$2,000,000 / $420,000
Profile
Beauty; Stable; 4 years old
Risk inputs
8% top customer; 45% top channel; 12% top SKU; 15% subscription; founder works 30 hours/week and remains critical to operations and relationships
Effective SDE multiple
1.88x
Indicative midpoint
$790,997
Indicative range
$545,788–$1,036,206

Limitations

  • No live comparable-sale feed, transaction sample, inventory valuation, working-capital calculation, debt schedule, tax structuring, or buyer-specific synergies are included.
  • A real offer still requires earnings normalization, source-account review, channel and cohort analysis, inventory checks, and legal and commercial diligence.

Data and source vintage

The executable model's calibration notes reference publicly observed 2019–2024 ecommerce M&A multiples and broker/adviser commentary, with worth anchor and category notes marked 2024–2026. The calculator does not claim a live market average or a disclosed transaction sample.

Last reviewed: 9 August 2026