← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-44.0M
Enterprise Value
$-13.8M
PV of Cash Flows
$-30.2M
PV of Terminal Value
$-48.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $23.3M | $-2.8M | -12.0% | $-3.8M | $-3.5M |
| Year 2 | $24.0M | $-2.7M | -11.0% | $-3.7M | $-3.0M |
| Year 3 | $24.7M | $-2.5M | -10.0% | $-3.5M | $-2.7M |
| Year 4 | $25.5M | $-2.4M | -10.0% | $-3.5M | $-2.4M |
| Year 5 | $26.3M | $-2.5M | -9.0% | $-3.6M | $-2.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-44.0M. 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$22.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.125832011334747
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5