← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$14.3M
Enterprise Value
$3.6M
PV of Cash Flows
$10.7M
PV of Terminal Value
$17.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $23.7M | $2.0M | 8.0% | $0.6M | $0.6M |
| Year 2 | $24.4M | $2.3M | 9.0% | $0.8M | $0.7M |
| Year 3 | $25.1M | $2.6M | 10.0% | $1.0M | $0.8M |
| Year 4 | $25.9M | $2.8M | 11.0% | $1.2M | $0.8M |
| Year 5 | $26.7M | $3.0M | 11.0% | $1.3M | $0.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $14.3M. Terminal value accounts for 75% 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$23.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07841687965321512
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5