DCF — MCLAREN PORT HURON
Enterprise Value: $-51.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-51.1M
Enterprise Value
$-22.2M
PV of Cash Flows
$-28.9M
PV of Terminal Value
$-46.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $232.4M | $0.8M | 0.0% | $-9.1M | $-8.3M |
| Year 2 | $239.4M | $3.2M | 1.0% | $-7.0M | $-5.8M |
| Year 3 | $246.6M | $5.7M | 2.0% | $-4.7M | $-3.5M |
| Year 4 | $254.0M | $7.2M | 3.0% | $-3.8M | $-2.6M |
| Year 5 | $261.6M | $8.0M | 3.0% | $-3.4M | $-2.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-51.1M. 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$225.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0017506639558252921
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5