DCF — TALAS HARBOR AT BULLHEAD CITY
Enterprise Value: $-9.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-9.5M
Enterprise Value
$-3.0M
PV of Cash Flows
$-6.5M
PV of Terminal Value
$-10.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $5.5M | $-0.6M | -11.0% | $-0.8M | $-0.8M |
| Year 2 | $5.7M | $-0.6M | -10.0% | $-0.8M | $-0.7M |
| Year 3 | $5.9M | $-0.5M | -9.0% | $-0.8M | $-0.6M |
| Year 4 | $6.0M | $-0.5M | -8.0% | $-0.8M | $-0.5M |
| Year 5 | $6.2M | $-0.5M | -8.0% | $-0.8M | $-0.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-9.5M. 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$5.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11357516233381465
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5