← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-53.8M
Enterprise Value
$-16.5M
PV of Cash Flows
$-37.3M
PV of Terminal Value
$-60.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $18.7M | $-3.6M | -19.0% | $-4.4M | $-4.0M |
| Year 2 | $19.3M | $-3.5M | -18.0% | $-4.4M | $-3.6M |
| Year 3 | $19.9M | $-3.4M | -17.0% | $-4.3M | $-3.2M |
| Year 4 | $20.5M | $-3.4M | -17.0% | $-4.3M | $-2.9M |
| Year 5 | $21.1M | $-3.5M | -17.0% | $-4.4M | $-2.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-53.8M. 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$18.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1983339438477615
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5