DCF — AURORA CHARTER OAK BHS
Enterprise Value: $-18.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-18.9M
Enterprise Value
$-7.3M
PV of Cash Flows
$-11.7M
PV of Terminal Value
$-18.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $49.5M | $-0.5M | -1.0% | $-2.6M | $-2.3M |
| Year 2 | $51.0M | $0.0M | 0.0% | $-2.2M | $-1.8M |
| Year 3 | $52.5M | $0.5M | 1.0% | $-1.7M | $-1.3M |
| Year 4 | $54.1M | $0.8M | 2.0% | $-1.5M | $-1.0M |
| Year 5 | $55.7M | $1.0M | 2.0% | $-1.4M | $-0.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-18.9M. 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$48.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.014893431771562375
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5