Beyond Driven

Compass · staff copy

Prepared August 28, 2026

Confidential · prepared for Beyond Driven

Prepared by CleverProfits · cleverprofits.com

WHAT IT'S WORTH

Valuation summary

Enterprise value is $11.6M at 15.0% WACC, with the weighted scenario view at $14.9M.

  • The number: enterprise value is $11.6M.
  • The discount rate: 15.0% WACC.
  • The scenario view: weighted scenario EV is $14.9M.
Enterprise value $11.6M
WACC 15.0%
Weighted scenario EV $14.9M
Go deeper

Enterprise value is the discounted-cash-flow estimate of what the business is worth today. WACC is the discount rate applied to future cash flow, and the weighted scenario view, when shown, blends the modeled upside and downside cases.