DCF — NORTH CENTRAL BRONX
Enterprise Value: $-166.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-166.5M
Enterprise Value
$-55.7M
PV of Cash Flows
$-110.8M
PV of Terminal Value
$-178.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $193.9M | $-8.7M | -5.0% | $-16.9M | $-15.4M |
| Year 2 | $199.7M | $-7.0M | -4.0% | $-15.4M | $-12.8M |
| Year 3 | $205.7M | $-5.1M | -3.0% | $-13.8M | $-10.4M |
| Year 4 | $211.8M | $-4.2M | -2.0% | $-13.2M | $-9.0M |
| Year 5 | $218.2M | $-3.8M | -2.0% | $-13.1M | $-8.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-166.5M. 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$188.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000265644227
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5