DCF — KFH - SANTA CLARA
Enterprise Value: $1.4B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$1.4B
Enterprise Value
$377.5M
PV of Cash Flows
$1.0B
PV of Terminal Value
$1.6B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.3B | $167.7M | 13.0% | $79.2M | $72.0M |
| Year 2 | $1.3B | $186.1M | 14.0% | $91.6M | $75.7M |
| Year 3 | $1.4B | $205.3M | 15.0% | $104.6M | $78.6M |
| Year 4 | $1.4B | $218.6M | 15.0% | $113.0M | $77.2M |
| Year 5 | $1.5B | $228.7M | 16.0% | $119.1M | $74.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $1.4B. Terminal value accounts for 73% of total EV — typical range (60-80%).
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$1.3B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12496691909268559
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5