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.
| +427 | Evercore Intern Seizure | 65 | 1h |
| +137 | Sent my Claude prompt to 200+ Teams chat. MD wants to see me Monday. | 46 | 6h |
| +134 | UBS IB Americas has failed, now behind Santander and Stiffel | 35 | 4h |
| +98 | Some banks are overrated as fuck | 40 | 3h |
| +74 | Beware all those preparing to recruit for '28 | 17 | 39m |
| +67 | How do I understand vs. just memorizing? | 12 | 1d |
| +48 | The good and bad with Wells Fargo | 18 | 1d |
| +42 | Tech to IB Pivot | 22 | 1d |
| +34 | Advice on Neuromaxxing | 8 | 1d |
| +33 | IB is the new EY/Deloitte | 18 | 14m |
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
Fugiat voluptas illum ut aut. Sequi quo cum occaecati laboriosam quo.
Voluptatem voluptatibus nesciunt ducimus debitis enim qui et. Aliquam qui ea quia asperiores eveniet.
Nobis ea et amet omnis vel adipisci est nobis. Eius quos non et. Officia ea unde quisquam odit cum eveniet. Molestiae voluptatem sunt aut quibusdam est.
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...