DCF — BSW LAKEWAY
Enterprise Value: $-26.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-26.7M
Enterprise Value
$-9.5M
PV of Cash Flows
$-17.2M
PV of Terminal Value
$-27.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $47.0M | $-1.1M | -2.0% | $-3.1M | $-2.8M |
| Year 2 | $48.4M | $-0.7M | -1.0% | $-2.7M | $-2.2M |
| Year 3 | $49.9M | $-0.2M | -0.0% | $-2.3M | $-1.7M |
| Year 4 | $51.4M | $0.1M | 0.0% | $-2.1M | $-1.4M |
| Year 5 | $52.9M | $0.2M | 0.0% | $-2.0M | $-1.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-26.7M. 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$45.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.028549971803473753
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5