DCF — AURORA WESTBOROUGH BHS
Enterprise Value: $-15.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-15.9M
Enterprise Value
$-5.3M
PV of Cash Flows
$-10.6M
PV of Terminal Value
$-17.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $18.5M | $-0.8M | -4.0% | $-1.6M | $-1.5M |
| Year 2 | $19.1M | $-0.7M | -3.0% | $-1.5M | $-1.2M |
| Year 3 | $19.6M | $-0.5M | -2.0% | $-1.3M | $-1.0M |
| Year 4 | $20.2M | $-0.4M | -2.0% | $-1.3M | $-0.9M |
| Year 5 | $20.8M | $-0.4M | -2.0% | $-1.2M | $-0.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-15.9M. 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$18.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.049999997218396125
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5