DCF — SSH -NASHVILLE
Enterprise Value: $-62.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-62.2M
Enterprise Value
$-20.1M
PV of Cash Flows
$-42.1M
PV of Terminal Value
$-67.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $52.6M | $-3.6M | -7.0% | $-5.9M | $-5.3M |
| Year 2 | $54.2M | $-3.2M | -6.0% | $-5.5M | $-4.5M |
| Year 3 | $55.8M | $-2.7M | -5.0% | $-5.1M | $-3.8M |
| Year 4 | $57.5M | $-2.5M | -4.0% | $-5.0M | $-3.4M |
| Year 5 | $59.2M | $-2.5M | -4.0% | $-5.0M | $-3.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-62.2M. 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$51.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.07390112613317393
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5