DCF — SSH - WYANDOTTE
Enterprise Value: $35.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$35.3M
Enterprise Value
$9.5M
PV of Cash Flows
$25.8M
PV of Terminal Value
$41.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $37.4M | $4.4M | 12.0% | $1.9M | $1.8M |
| Year 2 | $38.5M | $4.9M | 13.0% | $2.3M | $1.9M |
| Year 3 | $39.7M | $5.4M | 14.0% | $2.6M | $2.0M |
| Year 4 | $40.9M | $5.8M | 14.0% | $2.9M | $2.0M |
| Year 5 | $42.1M | $6.1M | 14.0% | $3.0M | $1.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $35.3M. Terminal value accounts for 73% of total EV — typical range (60-80%).
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$36.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.11191642913095119
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5