{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-solver-conflict", "name": "Example Company", "createdAt": "2026-01-01T00:00:00.000Z", "modifiedAt": "2026-01-01T00:00:00.000Z" }, "view": { "mode": "advanced", "scale": 1 }, "workspace": { "scenarioVersion": 2, "core": { "schemaVersion": 1, "modelType": "advanced", "revision": 0, "id": "company-1", "currency": "EUR", "calendar": { "calculation": "annual", "startYear": 2026, "actualYears": 1, "fiscalYearEnd": { "month": 12, "day": 31 } }, "policies": { "basis": "legacy-v1" }, "scope": { "version": 1, "rootEntityId": "entity-1" }, "instruments": {}, "legacy": { "name": "Synthetic Refinancing", "currency": "EUR", "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2026, "actualYears": 1 }, "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "years": [ { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": false, "credit.refinancing": false, "credit.capacity": false, "credit.cash13w": false } }, "financing": { "version": 1, "minimumCash": 0, "automatic": true, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Revolver / RCF", "type": "revolver", "commitment": 100, "start": null, "maturity": null, "priority": 1, "status": "committed", "comment": "", "loans": { "facility-1-loan-1": { "id": "facility-1-loan-1", "name": "Loan 1", "opening": 0, "rate": 0, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } }, "refinancing": { "version": 1, "cases": {} }, "creditAnalysis": { "version": 1, "basis": "reported", "incrementalRate": null, "constraints": { "constraint-a": { "id": "constraint-a", "name": "Debt capacity constraint", "metric": "netLeverage", "operator": "<=", "threshold": 4, "active": true } }, "covenants": { "covenant-a": { "id": "covenant-a", "name": "Covenant", "metric": "netLeverage", "operator": "<=", "threshold": 4, "active": true, "start": null, "end": null, "frequency": "quarterly", "comment": "", "useForCapacity": false } } }, "cash13w": { "version": 1, "plans": { "plan-1": { "id": "plan-1", "name": "Plan 1", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} }, "plan-2": { "id": "plan-2", "name": "Plan 2", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} }, "plan-3": { "id": "plan-3", "name": "Plan 3", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} } } }, "valuation": { "version": 1, "enabled": { "dcf": true, "comps": true, "precedents": true, "lbo": true, "summary": true }, "dcf": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "start": 2027, "end": 2029, "terminalAfter": 2029, "terminalYear": 2029, "valuationDate": "2027-01-01", "convention": "year-end", "stub": true, "taxMode": "unlevered", "otherFCF": {}, "waccSources": { "taxRate": "input", "costDebt": "input", "capital": "input" }, "wacc": { "override": 10, "riskFree": null, "beta": null, "erp": null, "country": 0, "size": 0, "other": 0, "costDebt": null, "taxRate": null, "equityValue": null, "debtValue": null, "debtWeight": null }, "terminal": { "method": "pg", "growth": 2, "multiple": null, "metric": "ebitda", "fcf": null, "normalize": false, "revenueGrowth": null, "ebitMargin": null, "ebitdaMargin": null, "taxRate": null, "capexRate": null, "daRate": null, "nwcRate": null, "other": 0 }, "sensitivity": { "waccStep": 1, "growthStep": 0.5, "multipleStep": 1, "steps": 2 } }, "comps": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "peerPeriod": "LTM", "metric": "ebitda", "statistic": "median", "override": null, "peers": { "synthetic-a": { "id": "synthetic-a", "name": "Synthetic Peer", "included": true, "periods": { "LTM": { "ev": 800, "ebitda": 100, "revenue": 500 } } } } }, "precedents": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "metric": "ebitda", "statistic": "median", "override": null, "synergyAdjusted": false, "transactions": { "synthetic-a": { "id": "synthetic-a", "name": "Synthetic Transaction", "included": true, "date": "", "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } } }, "lbo": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "entryYear": 2026, "exitYear": 2029, "entryMode": "multiple", "entryEV": null, "entryEquity": null, "entryMultiple": 9, "entryMetric": "ebitda", "exitMultiple": 8, "exitMetric": "ebitda", "transactionFeeRate": 0, "transactionFees": null, "financingFeeRate": 0, "financingFees": null, "rollover": 0, "otherUses": 0, "otherSources": 0, "refinanceDebt": null, "minimumCash": 0, "sweep": 100, "exitFees": 0, "exitBridge": { "leases": null, "minority": null, "pension": null, "nonOperatingAssets": null, "investments": null, "other": null }, "managementOwnership": null, "ownershipConvention": "pro-rata-management-dilution", "otherSourcesTreatment": "non-participating", "taxPolicy": { "entryNOL": "inherit", "pikDeductible": true }, "tranches": { "synthetic-debt": { "id": "synthetic-debt", "name": "Debt", "mode": "leverage", "amount": 0, "leverage": 4, "metric": "ebitda", "cashRate": 5, "pikRate": 0, "amortization": 0, "maturity": 2029, "priority": 0, "sweep": true } }, "distributions": {} }, "summary": { "basis": "ev", "outputs": { "dcf.pg": { "enabled": true, "label": "", "order": 0 }, "dcf.exit": { "enabled": true, "label": "", "order": 1 }, "comps.ebitda": { "enabled": true, "label": "", "order": 2 }, "precedents.ebitda": { "enabled": true, "label": "", "order": 3 } } } } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] }, { "id": "upside", "name": "Upside", "overrides": [] }, { "id": "downside", "name": "Downside", "overrides": [] } ], "presentation": { "reverse": { "version": 1, "variables": [ { "id": "valuation.input.lbo.entryMultiple", "context": { "scenarioId": "base" }, "kind": "input", "lower": 5, "upper": 9 }, { "id": "valuation.input.lbo.tranches.synthetic-debt.leverage", "context": { "loanId": "synthetic-debt", "scenarioId": "base" }, "kind": "input", "lower": 0, "upper": 5 } ], "constraints": [ { "id": "valuation.lbo.leverage", "context": {}, "operator": "<=", "threshold": 4, "tolerance": 1e-8 }, { "id": "valuation.lbo.leverage", "context": {}, "operator": ">=", "threshold": 4.5 } ], "settings": { "maxEvaluations": 80, "maxIterations": 200, "starts": 3 }, "target": { "id": "valuation.lbo.irr", "context": { "scenarioId": "base" } }, "goal": { "operator": "maximize", "tolerance": 1e-7 } } } }, "snapshot": { "version": 4, "calculationVersion": 4, "modelSchemaVersion": 1, "generatedAt": "2026-01-01T00:00:00.000Z", "scenarios": [ { "id": "base", "name": "Base", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "actual", "frequency": "annual", "year": 2026, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 579.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 677.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 384, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 482, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 432, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 530, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 530, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.irr": { "value": 7.602705427844969, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": 1.2458609467455621, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": 338, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 421.101, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 428.9888682745825, "equity": 526.9888682745825, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 579.1735537190082, "equity": 677.1735537190082, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 908.6419753086418, "equity": 1006.6419753086418, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": 48, "pv": 43.63636363636363 }, { "year": 2028, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 48, "pv": 39.6694214876033 }, { "year": 2029, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 48, "pv": 36.06311044327572 } ], "values": { "terminalMetric": 48, "pvFCFF": 119.36889556724265, "pgTV": 612, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.75, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 48, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 48, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 38.4, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 9.6, "pik": 0, "taxShield": 0, "cashGeneration": 38.4, "mandatory": 0, "sweep": 136.4, "cash": 0, "shortfall": 0, "debt": 55.599999999999994, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 45.22, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 2.78, "pik": 0, "taxShield": 0, "cashGeneration": 45.22, "mandatory": 0, "sweep": 45.22, "cash": 0, "shortfall": 0, "debt": 10.379999999999995, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.481, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 0.5189999999999998, "pik": 0, "taxShield": 0, "cashGeneration": 47.481, "mandatory": 10.379999999999995, "sweep": 0, "cash": 37.101000000000006, "shortfall": 0, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 432, "purchaseEquity": 530, "ownership": 1, "retainedDebt": 0, "exitEV": 384, "sponsor": 338, "proceeds": 421.101, "distributions": 0, "moic": 1.2458609467455621, "irr": 7.602705427844969, "shortfall": 0 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 428.9888682745825, "mid": 579.1735537190082, "high": 908.6419753086418, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 384, "mid": 384, "high": 384, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 432, "mid": 432, "high": 432, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": false, "credit.refinancing": false, "credit.capacity": false, "credit.cash13w": false } }, "resolution": { "version": 1, "branches": {} } }, { "id": "upside", "name": "Upside", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "actual", "frequency": "annual", "year": 2026, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 579.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 677.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 384, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 482, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 432, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 530, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 530, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.irr": { "value": 7.602705427844969, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": 1.2458609467455621, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": 338, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 421.101, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 428.9888682745825, "equity": 526.9888682745825, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 579.1735537190082, "equity": 677.1735537190082, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 908.6419753086418, "equity": 1006.6419753086418, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": 48, "pv": 43.63636363636363 }, { "year": 2028, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 48, "pv": 39.6694214876033 }, { "year": 2029, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 48, "pv": 36.06311044327572 } ], "values": { "terminalMetric": 48, "pvFCFF": 119.36889556724265, "pgTV": 612, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.75, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 48, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 48, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 38.4, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 9.6, "pik": 0, "taxShield": 0, "cashGeneration": 38.4, "mandatory": 0, "sweep": 136.4, "cash": 0, "shortfall": 0, "debt": 55.599999999999994, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 45.22, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 2.78, "pik": 0, "taxShield": 0, "cashGeneration": 45.22, "mandatory": 0, "sweep": 45.22, "cash": 0, "shortfall": 0, "debt": 10.379999999999995, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.481, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 0.5189999999999998, "pik": 0, "taxShield": 0, "cashGeneration": 47.481, "mandatory": 10.379999999999995, "sweep": 0, "cash": 37.101000000000006, "shortfall": 0, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 432, "purchaseEquity": 530, "ownership": 1, "retainedDebt": 0, "exitEV": 384, "sponsor": 338, "proceeds": 421.101, "distributions": 0, "moic": 1.2458609467455621, "irr": 7.602705427844969, "shortfall": 0 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 428.9888682745825, "mid": 579.1735537190082, "high": 908.6419753086418, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 384, "mid": 384, "high": 384, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 432, "mid": 432, "high": 432, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": false, "credit.refinancing": false, "credit.capacity": false, "credit.cash13w": false } }, "resolution": { "version": 1, "branches": {} } }, { "id": "downside", "name": "Downside", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "actual", "frequency": "annual", "year": 2026, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 146, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 146, "assets": 146, "equity": 146, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 146, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 39.34426229508197, "roa": 39.34426229508197, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -146, "leverage": -3.0416666666666665, "workingCapital": 146, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2028-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 194, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 194, "assets": 194, "equity": 194, "shareCapital": 0, "retainedEarnings": 146, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 194, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 28.235294117647058, "roa": 28.235294117647058, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -194, "leverage": -4.041666666666667, "workingCapital": 194, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 146, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2029-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 48, "cash": 242, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 242, "assets": 242, "equity": 242, "shareCapital": 0, "retainedEarnings": 194, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 242, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 22.018348623853214, "roa": 22.018348623853214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -242, "leverage": -5.041666666666667, "workingCapital": 242, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 194, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 579.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 677.1735537190082, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 384, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 482, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 432, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 530, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 530, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.irr": { "value": 7.602705427844969, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": 1.2458609467455621, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": 338, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 421.101, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 432, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 428.9888682745825, "equity": 526.9888682745825, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 579.1735537190082, "equity": 677.1735537190082, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 908.6419753086418, "equity": 1006.6419753086418, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": 48, "pv": 43.63636363636363 }, { "year": 2028, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 48, "pv": 39.6694214876033 }, { "year": 2029, "ebit": 48, "taxes": 0, "nopat": 48, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 48, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 48, "pv": 36.06311044327572 } ], "values": { "terminalMetric": 48, "pvFCFF": 119.36889556724265, "pgTV": 612, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.75, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192, "equity": 290, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 48, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216, "equity": 314, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 48, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 48, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 432, "equity": 530, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 38.4, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 9.6, "pik": 0, "taxShield": 0, "cashGeneration": 38.4, "mandatory": 0, "sweep": 136.4, "cash": 0, "shortfall": 0, "debt": 55.599999999999994, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 45.22, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 2.78, "pik": 0, "taxShield": 0, "cashGeneration": 45.22, "mandatory": 0, "sweep": 45.22, "cash": 0, "shortfall": 0, "debt": 10.379999999999995, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.481, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 48, "cashInterest": 0.5189999999999998, "pik": 0, "taxShield": 0, "cashGeneration": 47.481, "mandatory": 10.379999999999995, "sweep": 0, "cash": 37.101000000000006, "shortfall": 0, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 432, "purchaseEquity": 530, "ownership": 1, "retainedDebt": 0, "exitEV": 384, "sponsor": 338, "proceeds": 421.101, "distributions": 0, "moic": 1.2458609467455621, "irr": 7.602705427844969, "shortfall": 0 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 428.9888682745825, "mid": 579.1735537190082, "high": 908.6419753086418, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 384, "mid": 384, "high": 384, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 432, "mid": 432, "high": 432, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": false, "credit.refinancing": false, "credit.capacity": false, "credit.cash13w": false } }, "resolution": { "version": 1, "branches": {} } } ] } }