This sites revenue is from advertising – not from affiliate accounts. I’d start at 4x revenue and work up from there.
For me, the value of your site would hinge on the quality and stability of your traffic. I’d have to know where the traffic is coming from. At first glance it seems likely that it isn’t organic considering the SE ranks and likely exposure of the target keywords. Organic traffic is significantly better than most other sources.