DCF — HOWARD COUNTY
Enterprise Value: $-441.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-441.8M
Enterprise Value
$-141.0M
PV of Cash Flows
$-300.8M
PV of Terminal Value
$-484.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $312.6M | $-26.9M | -9.0% | $-40.1M | $-36.4M |
| Year 2 | $322.0M | $-24.4M | -8.0% | $-38.1M | $-31.5M |
| Year 3 | $331.7M | $-21.9M | -7.0% | $-35.9M | $-27.0M |
| Year 4 | $341.6M | $-20.8M | -6.0% | $-35.3M | $-24.1M |
| Year 5 | $351.9M | $-20.6M | -6.0% | $-35.4M | $-22.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-441.8M. 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$303.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09091538256254139
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5