Dashboard
Investment Diligence & Valuation
A working finance workflow connecting financial analysis, forensic screening, valuation, scenario analysis and investment diligence.
Illustrative data for a fictional company — see Methodology.
Meridian Analytics, Inc. (MRDN) — FY2025 Snapshot
Enterprise Software / Vertical SaaS · USD millions unless noted
Revenue
$761.0M
15.3% YoY growth
EBITDA
$194.1M
25.5% margin
EBIT
$160.1M
21.0% margin
Net Income
$113.6M
14.9% margin
Cash from Operations
$127.0M
1.12x of net income
Capex
$40.0M
5.3% of revenue
Total Debt
$145.0M
0.75x Debt/EBITDA
Cash & Net Debt
$215.0M
Net cash of $70.0M
Historical Trends
Revenue CAGR 16.0% · EBITDA CAGR 26.6%, FY2021–FY2025
Revenue & EBITDA ($M)
EBITDA Margin (%)
DCF Valuation Summary
Base-case assumptions (see DCF page to edit interactively)
- Enterprise Value
- $2,949.5M
- Equity Value
- $3,019.5M
- Implied Value / Share
- $71.89
- WACC / Terminal Growth
- 10.0% / 3.0%
Scenario Summary
Implied value per share across downside / base / upside
- Downside$32.76
- Base$71.89
- Upside$121.19