DCF — PROVIDENCE LTTL CO MARY MC TORRANCE
Enterprise Value: $-401.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-401.8M
Enterprise Value
$-134.4M
PV of Cash Flows
$-267.4M
PV of Terminal Value
$-430.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $468.0M | $-21.1M | -5.0% | $-40.9M | $-37.2M |
| Year 2 | $482.0M | $-16.9M | -4.0% | $-37.3M | $-30.8M |
| Year 3 | $496.4M | $-12.4M | -3.0% | $-33.4M | $-25.1M |
| Year 4 | $511.3M | $-10.2M | -2.0% | $-31.9M | $-21.8M |
| Year 5 | $526.7M | $-9.2M | -2.0% | $-31.5M | $-19.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-401.8M. 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$454.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000044021773
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5