DCF — MCLAREN LAPEER REGION
Enterprise Value: $-49.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-49.7M
Enterprise Value
$-19.1M
PV of Cash Flows
$-30.6M
PV of Terminal Value
$-49.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $130.9M | $-1.3M | -1.0% | $-6.8M | $-6.2M |
| Year 2 | $134.8M | $0.0M | 0.0% | $-5.7M | $-4.7M |
| Year 3 | $138.9M | $1.4M | 1.0% | $-4.4M | $-3.3M |
| Year 4 | $143.0M | $2.2M | 2.0% | $-3.9M | $-2.6M |
| Year 5 | $147.3M | $2.6M | 2.0% | $-3.6M | $-2.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-49.7M. 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$127.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.014657672676153317
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5