Business Valuation & ESG — RightCortex Finance

Business Financials

Annual Revenue $50.0M

EBITDA Margin 22.0%

Revenue Growth (p.a.) 12.0%

Net Debt $10.0M

Industry Technology

        TechHealthcareConsumerIndustryEnergyFinance
      

Valuation Methods

EV/Revenue Multiple 3.0×

EV/EBITDA Multiple 10.0×

DCF WACC 10.0%

DCF Terminal Growth 2.5%

Environmental E

Carbon Emissions Management ? 60

Energy Efficiency & Renewables ? 55

Waste & Circular Economy ? 50

Water Usage & Conservation ? 65

Climate Risk Disclosure ? 50

Social S

Employee Wellbeing & Safety ? 70

Diversity, Equity & Inclusion ? 60

Supply Chain Responsibility ? 55

Community & Social Impact ? 65

Customer Privacy & Data Ethics ? 70

Governance G

Board Independence & Structure ? 75

Financial Transparency ? 80

Anti-Corruption & Ethics ? 70

Executive Compensation Alignment ? 65

Regulatory Compliance Record ? 80

ESG Pillar Weights

Environmental Weight 34%

Social Weight 33%

Governance Weight 33%

ESG Valuation Impact (max ±) ? 15%

ESG-Adjusted Value

—

Equity value incl. ESG

ESG Score

—

Base Valuation

—

Pre-ESG average

ESG Premium / Discount

—

ESG Overall Score —

— / 100

—

Pillar Breakdown

Valuation Methods —

Valuation Range Equity value by method

ESG Score Detail

ESG Peer Context Industry benchmarks

Business Valuation & ESG Scorecard