DCF — 1125 SIR FRANCIS DRAKE OPERATING CO
Enterprise Value: $-99.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-99.5M
Enterprise Value
$-31.9M
PV of Cash Flows
$-67.5M
PV of Terminal Value
$-108.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $76.3M | $-5.9M | -8.0% | $-9.2M | $-8.3M |
| Year 2 | $78.6M | $-5.3M | -7.0% | $-8.7M | $-7.2M |
| Year 3 | $81.0M | $-4.7M | -6.0% | $-8.1M | $-6.1M |
| Year 4 | $83.4M | $-4.4M | -5.0% | $-7.9M | $-5.4M |
| Year 5 | $85.9M | $-4.3M | -5.0% | $-8.0M | $-4.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-99.5M. 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$74.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08284072852679976
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5