DCF — DR. DAN C. TRIGG
Enterprise Value: $-26.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-26.7M
Enterprise Value
$-8.4M
PV of Cash Flows
$-18.3M
PV of Terminal Value
$-29.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $16.3M | $-1.7M | -10.0% | $-2.4M | $-2.1M |
| Year 2 | $16.8M | $-1.6M | -9.0% | $-2.3M | $-1.9M |
| Year 3 | $17.3M | $-1.4M | -8.0% | $-2.2M | $-1.6M |
| Year 4 | $17.8M | $-1.4M | -8.0% | $-2.1M | $-1.5M |
| Year 5 | $18.3M | $-1.4M | -8.0% | $-2.2M | $-1.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-26.7M. 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$15.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.10781491290486181
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5