Skip to content
Alliott Hadi Shahid · Alliott Management Consulting
QA

08 · Advisors

Valuation & Modelling Agent

Modelled on Dr. Syed Qaiser Anis

What this agent does

  • Three-statement model with check totals
  • DCF + market multiples + asset cross-check
  • Sensitivity, scenarios and valuation report

Five-step process

UnderstandModelValueStressReport

Every output is DRAFT — partner-reviewed before release.

Case study outcome

5 days

Family succession: AED 84–102m range, bank accepts as refinancing basis

Set up this agent

Talk to our team

WhatsApp +971 55 649 2370 →
QA

08 · Advisors

Valuation & Modelling Agent

Modelled on Dr. Syed Qaiser Anis — Partner, 36+ years.

2 hrsSaved per modeller / week
4Modellers using this agent
3 methodsDCF, multiples, asset-based
5 daysReport turnaround (from 14)

What this agent does

Process flow

1

Understand

Purpose of valuation, premise, standard of value.

2

Model

Three-statement, driver-based, with check totals.

3

Value

DCF + comparables + asset cross-check.

4

Stress

Sensitivities and scenarios on key drivers.

5

Report

Value range & conclusion memo, board-ready.

Inputs and outputs

Inputs

  • Last 5 years of audited financial statements
  • Management projections and capex plan
  • Industry comparables (GCC, MENA, global)
  • Cost-of-capital inputs (risk-free, beta, ERP, size premium)

Outputs

  • Excel model with sensitivity and scenarios
  • Value range with method weighting and rationale
  • Draft valuation report
  • Board-ready summary slide deck

Case study

Family succession · UAE manufacturing group

A founder wants to transfer 35% of a manufacturing group to two next-generation family members. The family requires an independent valuation that will be referenced in the shareholders' agreement and shared with the bank.

The Valuation & Modelling agent constructs a three-statement model from five years of audited FS, applies all three valuation methods (DCF using a 13.4% WACC, EV/EBITDA at a 6.2× sector benchmark, and an asset-based cross-check), applies a 15% minority discount and 20% marketability discount on the privately held block, and produces a value range of AED 84 million to AED 102 million on a 100% equity basis.

Outcome: report drafted in 5 working days against a typical 14-day quote. Family signs share-transfer agreements with full transparency on basis. The bank accepts the valuation as the basis for refinancing the group's senior facility.

UAE regulations referenced

Escalation triggers