DCF — RIVERSIDE WALTER REED
Enterprise Value: $120.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$120.3M
Enterprise Value
$32.7M
PV of Cash Flows
$87.6M
PV of Terminal Value
$141.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $111.5M | $14.5M | 13.0% | $6.9M | $6.2M |
| Year 2 | $114.8M | $16.1M | 14.0% | $7.9M | $6.6M |
| Year 3 | $118.2M | $17.8M | 15.0% | $9.1M | $6.8M |
| Year 4 | $121.8M | $18.9M | 16.0% | $9.8M | $6.7M |
| Year 5 | $125.5M | $19.8M | 16.0% | $10.3M | $6.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $120.3M. 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$108.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12530960368501262
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5