[JumpCrisscross]

To be clear my cursory analysis does not rule on the goodness of this deal for a buyer who believes they can affect the growth variable, it was merely feeling for the edges of plausibility.

Assuming the buyer cannot significantly mitigate any loss of customers resulting from the sale, I looked at the interaction between that crash and expected return. I assumed lower growth rates in my analysis based on the low growth and deviance in the historic cash flow data.

If a buyer got hit with a 1/3 initial crash but believed they could growth cash flows thereafter by at least 10% per year for 5-7 years they could expect an internal return of 21% to 30%, independent of the capital gain on the larger, growing company at the end of the road. The game naturally changes if one ignites such non-linear growth.