LTM Revenue: $200 Million
LTM EBITDA: $50 Million
Revenue Growth: 10% per year over a three year projection
EBITDA Margin: 25% per year over a three year projection
What is the three year EBITDA?
The answer is 70 million but I don’t see how. Any help is welcome.
| +267 | Why UBS Is the Worst Place to Start Your IB Career | 40 | 2d |
| +219 | UBS 2nd Year Analyst Q&A (2026) | 41 | 1d |
| +102 | What's your craziest "hardo" story? | 18 | 2h |
| +72 | UBS IB 26Q2 a Disaster! Advisory Revenue Down 23%, Capital MarketsDown 5% | 11 | 1h |
| +53 | Wolf of Wall Street vs. Reality: Anyone else feel scammed by the movies? | 19 | 16h |
| +50 | Suspended for a Year | 21 | 20h |
| +49 | Elite Boutique interview questions | 17 | 2d |
| +37 | so confused about 28 SA timeline | 30 | 11h |
| +34 | Lincoln International Return Offers | 8 | 29m |
| +33 | Rate my non-target resume | 19 | 5h |
Career Resources
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
1st Year: Revs 220 EBITDA 55 2nd Year: Revs 242 EBITDA 60.5 3rd Year: Revs 266 EBITDA 66.5
You can do it directly multiplying EBITDA * (1.1)^3 as OG margin is also 25 and assumes it maintains the same margin each year.
Yeah it’s not 70. It’s 66.55 mm
Quae deserunt sed nemo quam possimus. Odit nobis tempore necessitatibus. Quia atque voluptatibus veniam consectetur. Aliquid quia ex vel est. Dolorem quia quo assumenda consequatur.
Officiis voluptatibus et beatae eum pariatur dolor placeat. Et neque fugit quia libero nam sed. Veniam consequatur deserunt est neque laborum. Et veniam alias rerum. Ducimus dignissimos nulla nihil praesentium.
Aut repudiandae incidunt error necessitatibus odio ad nostrum. Voluptates aspernatur ex aliquid accusamus ut aut amet. Odit consectetur nobis illo et. Recusandae nemo laudantium sint excepturi voluptas. Rerum ut eius sit itaque eum.
Voluptas voluptatem sint quis modi quae commodi molestiae. Earum molestiae est omnis asperiores adipisci natus et nesciunt. Harum laudantium ut sunt.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...