Forecast Builder — MCM Capital Group Research

base case assumptions

Analyst assumption

Revenue growth by year (%)

Gross margin (%)

Operating margin (%)

Tax rate (%)

Capex (% revenue)

D&A (% revenue)

Working capital (% Δrevenue)

SBC (% revenue)

Annual share change (%)

Interest rate on debt (%)

WACC (%)

Terminal growth (%)

Exit EV/EBITDA (x)

Scenario probability (%)

Model base year missing

Enter at least one fiscal year of verified historical financials on the Data Review screen. The forecast is built off the most recent historical year.