← Back to Cover
	ERROR CHECK & MODEL INTEGRITY
	Automated checks for model consistency and accuracy
	Overall Model Status	ALL CHECKS PASSED
	Check	Year 1	Year 2	Year 3	Year 4	Year 5	Description
	Balance Sheet Balances	PASS	PASS	PASS	PASS	PASS	Total Assets = Total Liabilities + Equity
	Revenue is Positive	PASS	PASS	PASS	PASS	PASS	Projected revenue should be positive
	EBITDA Margin 5%-50%	PASS	PASS	PASS	PASS	PASS	EBITDA margin should be within reasonable range
	WACC 3%-25%	PASS					WACC should be within reasonable range
	Terminal Growth < WACC	PASS					Gordon Growth model requires g < WACC
	Cash Balance Positive	PASS	PASS	PASS	PASS	PASS	Ending cash should not be negative
	Free Cash Flow Positive	PASS	PASS	PASS	PASS	PASS	Unlevered FCF should be positive for DCF
	TV as % of EV < 85%	PASS					Terminal value should not dominate EV excessively
	Net Debt / EBITDA < 5.0x	PASS					Leverage should be reasonable
	Implied Share Price > $0	PASS					DCF should produce positive equity value
	PP&E (Net) Positive	PASS	PASS	PASS	PASS	PASS	Net PP&E should remain positive
	Key Model Outputs Summary
	Enterprise Value ($mm)	3,348
	Equity Value ($mm)	2,968
	Implied Share Price ($)	$29.68
	Upside / (Downside)	34.9%
	WACC	10.56%
	Terminal Growth Rate	2.5%
	TV as % of Enterprise Value	71.8%
	Year 5 EBITDA Margin	26.0%
	Note: All checks are automated and update dynamically. FAIL indicates a value outside expected range.