DCF — SSH - PENSACOLA INC
Enterprise Value: $-83.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-83.4M
Enterprise Value
$-25.7M
PV of Cash Flows
$-57.7M
PV of Terminal Value
$-92.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $32.9M | $-5.6M | -17.0% | $-6.9M | $-6.3M |
| Year 2 | $33.9M | $-5.4M | -16.0% | $-6.8M | $-5.6M |
| Year 3 | $34.9M | $-5.2M | -15.0% | $-6.7M | $-5.0M |
| Year 4 | $35.9M | $-5.2M | -14.0% | $-6.7M | $-4.6M |
| Year 5 | $37.0M | $-5.2M | -14.0% | $-6.8M | $-4.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-83.4M. 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$31.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.17392021911188968
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5