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.
| +439 | Female bankers doing brand deals on TikTok | 116 | 11h |
| +142 | UBS rolling out Enhanced Clean Desk Policy, bans deal toys | 16 | 3d |
| +101 | Starting FT in a city 3 hours away, dad has progressing Parkinson's. Looking for advice. | 8 | 1d |
| +73 | JULY 2026 CHICAGO BANK RANKINGS | 29 | 9h |
| +64 | Restructuring is paradise (a completely unbiased account) | 6 | 4d |
| +37 | Not Treated Well by Other Interns | 20 | 2d |
| +36 | Handling frustration | 5 | 4d |
| +34 | Taking days off as an intern | 17 | 11h |
| +28 | Thoughts on Intrepid - Houlihan Merger | 10 | 3d |
| +27 | IB TikTok Influencers (wehave2wizards) | 9 | 3d |
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
Aperiam aut praesentium ut qui distinctio odit voluptatibus est. Pariatur rerum officiis sequi rerum. Sed totam sit laborum quo pariatur quaerat ab. At est veritatis porro qui.
Illo nemo autem non incidunt. Asperiores nostrum blanditiis non corrupti modi facere. Odit sed rerum voluptatem aut eum eaque.
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...