GPT-6 LunavsOpenAI o4-mini

LedgerLift (LLLT) — Investment Committee Memo Recommendation: Short 12-month price target: $28–$42 At $46, LedgerLift’s price implies continued strong growth and margin expansion; our DCF scenarios value the shares at approximately $17–$42, with the base case near $28.

Recommendation Short LLLT; 12-month price target $30–40 (vs. $46 today). LLLT trades at a premium to our bull‐case DCF and offers limited upside even using generous peer multiples. We expect decelerating growth and margin pressure to weigh on shares as 2025 results lap easy comps and macro headwinds intensify.

All figures in $m. Assumptions: annual Term Loan amortization is 1% of original principal ($4.8m); cash interest is based on beginning-of-year balances; Mezz PIK compounds annually.

Base‐case LBO Cash‐Flow & Debt Schedule (all $ m) Assumptions: Term‐loan amort = 4.8/yr (1% of 480); Mezz no amort; Mezz PIK = 2% accrual; Tax = 25%·max(0,EBITDA–cash interest); ΔNWC = 0.5%·ΔRev; Capex = 3%·Rev; all excess cash pays Term optional.