DCF — SSH - CENTRAL PA
Enterprise Value: $57.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$57.0M
Enterprise Value
$15.5M
PV of Cash Flows
$41.5M
PV of Terminal Value
$66.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $52.4M | $6.9M | 13.0% | $3.3M | $3.0M |
| Year 2 | $53.9M | $7.6M | 14.0% | $3.8M | $3.1M |
| Year 3 | $55.6M | $8.4M | 15.0% | $4.3M | $3.2M |
| Year 4 | $57.2M | $8.9M | 16.0% | $4.6M | $3.2M |
| Year 5 | $58.9M | $9.4M | 16.0% | $4.9M | $3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $57.0M. Terminal value accounts for 73% 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$50.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12617788137392782
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5