← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-6.9M
Enterprise Value
$-2.6M
PV of Cash Flows
$-4.3M
PV of Terminal Value
$-7.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $15.7M | $-0.2M | -1.0% | $-0.9M | $-0.8M |
| Year 2 | $16.2M | $-0.1M | -0.0% | $-0.8M | $-0.6M |
| Year 3 | $16.7M | $0.1M | 1.0% | $-0.6M | $-0.5M |
| Year 4 | $17.2M | $0.2M | 1.0% | $-0.5M | $-0.4M |
| Year 5 | $17.7M | $0.2M | 1.0% | $-0.5M | $-0.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-6.9M. 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$15.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.01915194111217183
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5