DCF — SSH - COLUMBUS INC.
Enterprise Value: $44.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$44.2M
Enterprise Value
$11.2M
PV of Cash Flows
$32.9M
PV of Terminal Value
$53.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $71.4M | $6.1M | 8.0% | $2.0M | $1.8M |
| Year 2 | $73.5M | $7.0M | 9.0% | $2.6M | $2.1M |
| Year 3 | $75.7M | $7.9M | 10.0% | $3.2M | $2.4M |
| Year 4 | $78.0M | $8.6M | 11.0% | $3.6M | $2.5M |
| Year 5 | $80.3M | $9.0M | 11.0% | $3.9M | $2.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $44.2M. 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$69.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999538106596
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5