DCF — FOUR WINDS INC.
Enterprise Value: $-137.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-137.8M
Enterprise Value
$-42.5M
PV of Cash Flows
$-95.3M
PV of Terminal Value
$-153.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $53.2M | $-9.2M | -17.0% | $-11.4M | $-10.4M |
| Year 2 | $54.8M | $-8.9M | -16.0% | $-11.2M | $-9.3M |
| Year 3 | $56.4M | $-8.6M | -15.0% | $-11.0M | $-8.3M |
| Year 4 | $58.1M | $-8.6M | -15.0% | $-11.0M | $-7.5M |
| Year 5 | $59.9M | $-8.7M | -15.0% | $-11.2M | $-7.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-137.8M. 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$51.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.17773717710700648
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5