In Part 1, we calculated SDE for Parkside Market across four years. Now we'll turn those earnings into a valuation—and show why using multiple metrics produces a more accurate estimate than relying on SDE alone.
Quick Recap: The Numbers
Parkside Market is a family-run convenience store with declining revenue but stable operations. Here's what we calculated:
| Year | Revenue | SDE |
|---|---|---|
| Year 1 (Current) | $1,300,000 | $209,000 |
| Year 2 | $1,310,000 | $204,000 |
| Year 3 | $1,400,000 | $190,000 |
| Year 4 | $1,390,000 | $245,000 |
Revenue declined 7% over four years. SDE shows inconsistency due to owner compensation choices, but the weighted average smooths this out.
Step 1: Calculate Weighted Averages
We weight recent years more heavily:
- Year 1 (most recent): 40%
- Year 2: 30%
- Year 3: 20%
- Year 4: 10%
| Metric | Calculation | Weighted Average |
|---|---|---|
| Revenue | ($1.3M × 40%) + ($1.31M × 30%) + ($1.4M × 20%) + ($1.39M × 10%) | $1,332,000 |
| SDE | ($209K × 40%) + ($204K × 30%) + ($190K × 20%) + ($245K × 10%) | $207,300 |
Step 2: Apply Industry Multiples
Convenience stores have established industry multiples based on thousands of actual transactions:
- SDE Multiple: 2.34x (base)
- Revenue Multiple: 0.41x (base)
But these are just starting points. Every business has specific characteristics that adjust the multiple up or down.
Step 3: Risk Factor Assessment
Five factors adjust the base multiples:
| Factor | Parkside Market | Adjustment |
|---|---|---|
| Owner Involvement | Moderate (buyer can run with some help) | 1.00x (no adjustment) |
| Financial Trend | Declining (7% drop over 4 years) | 0.93x (−7%) |
| Key Employees | None (entire family leaving) | 0.90x (−10%) |
| Customer Concentration | Diversified (retail + lottery) | 1.05x (+5%) |
| Books & Records | Adequate (organized but not CPA-prepared) | 1.00x (no adjustment) |
Combined Adjustment: 1.00 × 0.93 × 0.90 × 1.05 × 1.00 = 0.879x (−12.1%)
The declining revenue and lack of employees reduce value. The diversified customer base adds some back. Net result: buyers will pay 12% less than the base multiple.
Why These Adjustments Matter
Declining Revenue (−7%): Buyers worry the decline will continue. Even if the owners are just "coasting," buyers can't be certain. The trend creates uncertainty.
No Key Employees (−10%): The buyer inherits an empty store. They must hire, train, and hope those hires work out. This represents real cost and risk.
Diversified Customers (+5%): No single customer dominates. The mix of retail and lottery creates multiple revenue streams. If one weakens, the other cushions the impact.
Step 4: Calculate Adjusted Multiples
We apply the adjustment factor to both multiples:
| Multiple | Base | Adjustment | Adjusted |
|---|---|---|---|
| SDE Multiple | 2.34x | × 0.879 | 2.06x |
| Revenue Multiple | 0.41x | × 0.879 | 0.36x |
Step 5: Dual-Metric Valuation
Using both SDE and revenue produces a more complete picture than either metric alone:
| Method | Base Value | Multiple | Valuation |
|---|---|---|---|
| SDE-Based | $207,300 | × 2.06 | $427,038 |
| Revenue-Based | $1,332,000 | × 0.36 | $479,520 |
Notice the revenue valuation is higher. Why? Because revenue captures scale—the store processes $1.3M annually through the register. That represents established market presence, customer traffic, and supplier relationships that have value beyond pure profit.
Why Use Both Metrics?
SDE measures earnings power—what the owner takes home. Revenue measures market presence—the scale of operations. Both matter.
Consider: two stores both earning $207K in SDE. Store A does $1.3M in revenue (like Parkside). Store B does $500K in revenue. Same earnings, very different businesses. Store A has more customer transactions, more supplier leverage, more potential for margin improvement. Revenue captures this dimension.
Step 6: Weighted Combination (70% SDE / 30% Revenue)
SDE is the primary driver of small business value, but revenue provides a meaningful check:
Combined Value = ($427,038 × 70%) + ($479,520 × 30%) = $442,780
This weighted approach prevents over-reliance on any single metric and produces a more holistic estimate.
Step 7: Add Inventory
Inventory transfers at cost—it's not part of business value but gets added to the purchase price:
| Component | Value |
|---|---|
| Business Value | $442,780 |
| Inventory (at cost) | $70,000 |
| Total Purchase Price | $512,780 |
The Final Valuation Range
No valuation is exact. Market conditions, buyer motivation, and negotiation all affect final price. A responsible estimate provides a range (±7%):
Parkside Market Valuation Range
The business itself is worth approximately $410K-$475K. Add inventory and total purchase price runs $475K-$550K.
What This Means for a Buyer
At $512,780 purchase price, a buyer is paying:
- 2.47x annual SDE
- 0.38x annual revenue
They'll earn approximately $207K per year working in the business. The ROI depends on their ability to stabilize or reverse the revenue decline.
The declining trend creates both risk and opportunity. A capable operator might improve performance through:
- Enhanced product mix
- Better marketing and community engagement
- Improved inventory management
- Building the lottery customer base
But buyers will heavily scrutinize the decline during due diligence. They'll want to understand why revenue dropped and whether the trend can be reversed.
Seller Perspective: If you're the owners, the declining revenue is your biggest challenge. Document why the decline happened (family less engaged, not pursuing growth opportunities) and emphasize the upside a motivated buyer could capture. The valuation reflects buyer skepticism about the trend.
Compared to Peak Performance
In Year 3, Parkside did $1.4M in revenue. If that were still the current number, here's what changes:
- Weighted revenue: $1.38M (instead of $1.33M)
- Financial trend: Stable or growing (1.00x or 1.05x instead of 0.93x)
- Combined adjustment: 0.945x or 0.99x (instead of 0.879x)
- Final value: $525K-$565K (instead of $475K-$550K)
The declining trend costs approximately $40K-$50K in valuation—roughly 8-10%. That's the price of coasting.
Key Takeaways
Dual metrics matter. Using both SDE and revenue produces a more complete picture than either alone. The 70/30 weighting prioritizes earnings while incorporating scale.
Risk adjustments are significant. The 12% reduction from declining revenue and no key employees translates to real dollars. These aren't theoretical—they represent actual buyer concerns that affect offers.
Inventory is separate. The $442K business value reflects earnings power. Inventory adds to purchase price but isn't part of business valuation.
Trends drive value. The same SDE with an upward trend would command a premium. Declining trends create skepticism even if current earnings are acceptable.
What's Your Convenience Store Worth?
Our valuation tool walks you through the process in under 10 minutes. Enter your financials and adjustments—we'll calculate your weighted SDE, apply industry multiples, and generate your estimated value range.
Get Your Estimate