DCF — HARLAN ARH
Enterprise Value: $-61.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-61.8M
Enterprise Value
$-20.7M
PV of Cash Flows
$-41.2M
PV of Terminal Value
$-66.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $72.0M | $-3.2M | -5.0% | $-6.3M | $-5.7M |
| Year 2 | $74.2M | $-2.6M | -4.0% | $-5.7M | $-4.7M |
| Year 3 | $76.4M | $-1.9M | -3.0% | $-5.1M | $-3.9M |
| Year 4 | $78.7M | $-1.6M | -2.0% | $-4.9M | $-3.4M |
| Year 5 | $81.1M | $-1.4M | -2.0% | $-4.8M | $-3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-61.8M. 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$69.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.050000006435947854
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5