Provenance

Welcome back

Continuously updated intelligence across every model.

By signing in, you agree to our Terms of Service and Privacy Policy. For security and compliance, visit our Trust Center.

Provenance

Every model, always current, ready to answer.

Ask a question in plain English and get an answer traced to the version and the cell it came from, then open the model and read the change yourself.

Provenance
SearchF
AssistantModels12

Recent models

Meridian_LBO_v15.xlsxIC_Deck_Sep.pptxCovenant_Model.xlsxHarbour_Ops_Build.xlsxLender_Update.pptx

Recent chats

What moved enterprise value…Which cells feed the IRR?Where did the exit multiple…Who captured V13?
Open in ExcelOpen in PowerPoint
ACAri Chen
New chatHistory

Provenance

Every model, always current, ready to answer

Ask about any model or what's in it.

Files
New chatHistory

Meridian_LBO_v15.xlsx · V15

Ask a follow-up…

Files

Answers can be wrong. Check them against the cited source.

ModelsMeridian_LBO_v15.xlsxComparing V14 → V15 Audit trail New version
HistoryV11V12V13V14V15
DWV15Dana Whitfield2h agoRaised revenue growth to 8.0%All versions
Key valuesV14 → V15

Enterprise value rose $18.4m to $431.0m. One driver moved it (revenue growth, from 6.0% to 8.0% on DCF Model!C12), and the IRR followed.

Key valueChangeMove
Enterprise value$412.6m→$431.0m+4.5%
Revenue growthC126.0%→8.0%+2.0pp
IRR21.4%→22.6%+1.2pp
C120.08
BCDE
11Revenue1,1801,2741,376
12Growth8.0%8.0%8.0%
13EBITDA425459496
14Capex(58)(63)(68)
15Free cash flow44.649.153.9
16
DCF Model 8Summary 4EditDownstream
CellChange
DCF Model8
C126.0%→8.0%
C1541.2→44.6
Summary4
F41$412.6m→$431.0m
F4421.4%→22.6%