DCF — ATHENS LIMESTONE
Enterprise Value: $-78.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-78.6M
Enterprise Value
$-26.3M
PV of Cash Flows
$-52.3M
PV of Terminal Value
$-84.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $91.5M | $-4.1M | -5.0% | $-8.0M | $-7.3M |
| Year 2 | $94.3M | $-3.3M | -4.0% | $-7.3M | $-6.0M |
| Year 3 | $97.1M | $-2.4M | -3.0% | $-6.5M | $-4.9M |
| Year 4 | $100.0M | $-2.0M | -2.0% | $-6.2M | $-4.3M |
| Year 5 | $103.0M | $-1.8M | -2.0% | $-6.2M | $-3.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-78.6M. Terminal value accounts for 0% of total EV — consider sensitivity to terminal assumptions.
Next steps: Check the LBO model to see equity returns at this entry price, or the EBITDA bridge to model value creation levers.
Assumptions
ASSMrevenue base$88.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000450082822
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5