← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-5.3M
Enterprise Value
$-3.3M
PV of Cash Flows
$-2.0M
PV of Terminal Value
$-3.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $64.1M | $1.0M | 2.0% | $-1.7M | $-1.5M |
| Year 2 | $66.0M | $1.7M | 3.0% | $-1.1M | $-0.9M |
| Year 3 | $68.0M | $2.5M | 4.0% | $-0.6M | $-0.5M |
| Year 4 | $70.1M | $2.9M | 4.0% | $-0.4M | $-0.2M |
| Year 5 | $72.2M | $3.2M | 4.0% | $-0.2M | $-0.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-5.3M. 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$62.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.011159702000748156
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5