DCF — SSH WEIRTON
Enterprise Value: $-1.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-1.8M
Enterprise Value
$-1.3M
PV of Cash Flows
$-0.5M
PV of Terminal Value
$-0.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $28.4M | $0.5M | 2.0% | $-0.7M | $-0.6M |
| Year 2 | $29.3M | $0.8M | 3.0% | $-0.4M | $-0.4M |
| Year 3 | $30.2M | $1.1M | 4.0% | $-0.2M | $-0.2M |
| Year 4 | $31.1M | $1.3M | 4.0% | $-0.1M | $-0.1M |
| Year 5 | $32.0M | $1.5M | 5.0% | $-0.1M | $-0.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-1.8M. 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$27.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.012977646470852616
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5