DCF — THE OTIS R. BOWEN CENTER
Enterprise Value: $-161.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-161.3M
Enterprise Value
$-50.8M
PV of Cash Flows
$-110.5M
PV of Terminal Value
$-177.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $95.1M | $-10.2M | -11.0% | $-14.2M | $-12.9M |
| Year 2 | $98.0M | $-9.5M | -10.0% | $-13.6M | $-11.3M |
| Year 3 | $100.9M | $-8.8M | -9.0% | $-13.0M | $-9.8M |
| Year 4 | $104.0M | $-8.5M | -8.0% | $-12.9M | $-8.8M |
| Year 5 | $107.1M | $-8.5M | -8.0% | $-13.0M | $-8.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-161.3M. 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$92.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11176945259060025
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5