# Valuation Estimate -- TuxiNet Terminal

Date: 2026-02-20

## Methodology

Early-stage SaaS/Event-Tech valuation based on:

-   Revenue multiple (3x--6x projected annual revenue)
-   Risk-adjusted startup multiplier
-   Market opportunity

## Example Scenario

Projected Year 3 Revenue: 2,000,000 DKK\
Conservative Multiple: 3x\
Estimated Valuation: 6,000,000 DKK

Aggressive Multiple: 6x\
Estimated Valuation: 12,000,000 DKK

## Notes

Valuation depends heavily on: - Traction - Growth rate - Market
expansion - Strategic partnerships