

Scenario - Basis of Robust Financial Projections:
​
-
Projected Electric Production:​
​​
Annual Output: 8.3 GWh from the Ohmaton System Transformer.
-
Daily Output: Approximately 22,740 kWh.
​​
-
Subscription Revenue Model:​
​​
Subscription Fee: £11.00 per home per month at 10 kWh per day.
​
-
Target Market: 2,273,973 homes.
-
Monthly Revenue: 2,273,973 homes x £11.00 = £25,013,703.
-
Annual Revenue: £25,013,703 x 12 = £300,164,436.
​​
-
Operational Efficiency and EBITDA Margin:​
​​
Assuming operational efficiencies are maximised through innovative technologies and streamlined operations, leading to lower costs.
​
-
Conservative EBITDA Margin Estimate: 20%.
-
Estimated Annual Earnings (EBITDA): £300,164,436 x 20% = £60,032,887.
Justification and Evidence - Market Demand and Pricing Strategy:
​
-
Extensive market research into consumer willingness to pay for renewable power energy, competitive analysis, and regulatory incentives for “green energy” adoption support the subscription pricing model.
​​
-
Historical data and trends in renewable energy consumption provide a basis for the projected demand.
​
Operational Efficiency:
​
-
Technological advantages of the proposed Ohmaton System Transformer, such as lower maintenance costs and higher energy conversion efficiency compared to existing solutions, justify the assumption of operational efficiency.
​
-
Precedents from other successful energy companies and start-ups that have achieved similar or higher EBITDA margins through innovation and efficient operations.
​
Investment in Innovation:
​
-
Investment in blockchain technology for energy trading reduces transaction costs and increases market accessibility, potentially opening up new revenue streams and improving profit margins.
​​
-
Collaboration with technology partners and R&D investments are available to continuously improve operational efficiency and cost structures.
​​
Regulatory and Fiscal Incentives:
​
-
Anticipated government incentives for renewable energy projects, including tax reliefs and subsidies, which can significantly improve profitability.
​​
-
The SEIS and EIS schemes provide tax-efficient ways for UK taxpayers to invest, reducing the cost of capital and improving the company's financial sustainability.
​​
Valuation Multiple and Growth Potential:
​
-
The valuation multiple range of 10x to 15x earnings reflects both the innovative nature of Powerdohm's offering and its significant growth potential in a rapidly expanding renewable power energy market.
​​
Comparable analysis of similar companies in the sector that have achieved high valuation multiples due to their growth trajectory, technological edge, and market positioning.
​
