DCF — STONECREST
Enterprise Value: $38.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$38.2M
Enterprise Value
$9.7M
PV of Cash Flows
$28.5M
PV of Terminal Value
$45.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $61.8M | $5.3M | 9.0% | $1.7M | $1.6M |
| Year 2 | $63.7M | $6.0M | 10.0% | $2.2M | $1.9M |
| Year 3 | $65.6M | $6.9M | 11.0% | $2.8M | $2.1M |
| Year 4 | $67.5M | $7.4M | 11.0% | $3.1M | $2.1M |
| Year 5 | $69.6M | $7.8M | 11.0% | $3.4M | $2.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $38.2M. Terminal value accounts for 75% 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$60.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000199989298
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5