← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-23.4M
Enterprise Value
$-7.4M
PV of Cash Flows
$-16.1M
PV of Terminal Value
$-25.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $13.2M | $-1.5M | -11.0% | $-2.0M | $-1.9M |
| Year 2 | $13.6M | $-1.4M | -10.0% | $-2.0M | $-1.6M |
| Year 3 | $14.0M | $-1.3M | -9.0% | $-1.9M | $-1.4M |
| Year 4 | $14.5M | $-1.3M | -9.0% | $-1.9M | $-1.3M |
| Year 5 | $14.9M | $-1.3M | -8.0% | $-1.9M | $-1.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-23.4M. 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$12.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11724426026932111
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5