DCF — BRONSON BATTLE CREEK
Enterprise Value: $-222.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-222.7M
Enterprise Value
$-74.5M
PV of Cash Flows
$-148.2M
PV of Terminal Value
$-238.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $259.4M | $-11.7M | -5.0% | $-22.7M | $-20.6M |
| Year 2 | $267.1M | $-9.4M | -4.0% | $-20.7M | $-17.1M |
| Year 3 | $275.2M | $-6.9M | -3.0% | $-18.5M | $-13.9M |
| Year 4 | $283.4M | $-5.7M | -2.0% | $-17.7M | $-12.1M |
| Year 5 | $291.9M | $-5.1M | -2.0% | $-17.5M | $-10.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-222.7M. 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$251.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000158849162
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5