Ledgers Inc.
Strategic Advisory Excellence Since 1984
Executive Dashboard
Strategic Outlook 2026–2028
$2,800,000
Annual Gross Revenue
6.14%
EBITDA Margin
$2,100,000 - $3,360,000
Valuation Range
25.60%
Economic Profit%
2
No. of Equity Partners
$100/hr
Avg Client Rate ($/hr)
25
Total Employees
76%
Overhead as % of Revenue
Valuation-Based Strategic Position
Strengths, Weaknesses, Opportunities, Threats
Strengths
  • The firm generates $2.8 million of gross revenue, which provides a meaningful scale base for a buyer to underwrite.
  • Revenue is concentrated in consulting at 75% of total revenue, indicating a predominantly advisory mix rather than a tax-heavy practice.
  • The firm reports 28,000 billable hours, supporting a substantial level of productive capacity.
  • EBOC is 24% of revenue, showing a positive earnings profile that can be evaluated in valuation.
  • With 2 partners and 25 staff, the firm has a 27-person operating base that can support continued delivery.
  • Revenue per partner is $1.4 million, reflecting a high level of revenue production per equity owner.
Weaknesses
  • EBOC of 24% suggests modest earnings conversion relative to revenue, which can pressure valuation on a cash-flow basis.
  • Revenue is heavily concentrated in consulting at 75% versus 25% tax, creating service-mix concentration risk for a buyer.
  • The firm has only 2 partners, both age 55, creating succession and transition risk that a buyer would likely discount.
  • Revenue per partner of $1,400,000 indicates the business is highly dependent on a very small partner group, which can elevate key-person risk.
  • With 28,000 total billable hours and 25 staff, the practice appears relatively small in scale, which can limit operating leverage and make integration more sensitive for a buyer.
Opportunities
  • Increase the tax practice mix from 25% of revenue to improve recurring revenue balance and reduce reliance on consulting-heavy earnings, which currently represent 75% of revenue.
  • Expand partner capacity and succession depth, as the firm has only 2 partners with a stated partner age of 55, creating a meaningful opportunity to protect value through transition planning and leadership continuity.
  • Leverage the firm’s strong revenue per partner of $1.4 million to support selective hiring or delegation, which could improve scalability and reduce key-person concentration risk.
  • Improve operating leverage from the current 24% EBOC margin by standardizing delivery and optimizing staffing mix, which could enhance valuation through higher earnings quality.
  • Grow billable hours beyond the current 28,000 level by increasing utilization or adding capacity, supporting revenue expansion without changing the existing service mix.
Threats
  • At 24% EBOC on $2.8M gross revenue, profitability appears moderate rather than robust, which may limit valuation support and leave less cushion for overhead or transition costs.
  • The firm is highly dependent on consulting work, with 75% of revenue from consulting, creating earnings sensitivity to any slowdown in that service line.
  • Partner succession risk is elevated because both partners are age 55, so continuity and retention planning will be important to protect client relationships and revenue stability.
  • With only 2 partners and 25 staff, the firm has a relatively concentrated leadership structure, increasing key-person dependency and execution risk if one partner reduces involvement.
  • Tax work represents only 25% of revenue, so the practice mix is not broadly diversified across service lines and may be more exposed to shifts in consulting demand.
Enhance Profitability

Improving EBITDA margin from 6.14% to 25% could increase firm value by 50-100%.

6.14% EBITDA margin
Operational Efficiency

You are doing a great job on leverage, continue to look for opportunities to push work down to the appropriate levels, and remember that leverage is your biggest pathway to high levels of profitability

Leverage ratio 12.5:1
Revenue Acceleration

Growing revenue above $5M increases base multiples from 4-5x to 5.5-7.5x, potentially adding 30-50% to firm value.

Risk Mitigation

May enhance operational capacity, diversify expertise, and strengthen continuity, but can introduce complexity in decision-making and profit sharing.
May support continuity, smoother succession planning, stronger long-term client retention, and greater capacity to adapt to growth and innovation initiatives.

[0, 0]

This preliminary valuation range is for discussion purposes only, based on unverified information, and is highly sensitive to assumptions. It does not constitute a formal valuation or transaction guidance and should not be relied upon by any party for decision-making purposes.