Deal Value and Debt Capacity Under Revenue, Rate, FX and Regulatory Shocks

Recomputes DCF, debt schedules, DSCR, peak leverage, IRR, NPV and equity value under correlated shocks to revenue growth, EBITDA margin, WACC, interest rates, synergies, FX and regulatory timing.