Sample Analysis
Meridian Components S.r.l.
Industrial Components · Fictional target — generated by Axiom from a sample CIM. Every figure is illustrative.
Company overview
Business
Precision-engineered components for industrial machinery OEMs
Geography
Southern Europe (HQ: Northern Italy)
Founded
2004
Employees
~240 FTEs
Income statement (FY24)
Every figure is pulled straight from the document with the exact page it came from — so you verify in two seconds instead of trusting blindly.
Financial position
Debt schedule
Qualitative sections
Market Overview
p. 8European industrial-components market supported by nearshoring/reshoring of manufacturing supply chains and rising demand for high-precision parts in automation and energy equipment.
Customer Concentration
p. 12Diversified OEM base; the top 5 customers represent approximately 38% of FY24 revenue, with the largest single customer below 12%.
Key Risks
p. 41Exposure to industrial capex cycles, raw-material (steel/aluminium) input costs, and customer concentration in the automotive-adjacent segment.
Valuation
DCF (two terminal-value methods) and trading comps, calculated by deterministic code — the same number every time, never a hallucinated figure.
DCF Enterprise Value
€155.7M
Perpetuity Growth
DCF Enterprise Value
€113.5M
Exit Multiple (8.5×)
Trading Comps EV
€112.2M
8.5× FY24 EBITDA
Equity Value
€93.7M
Comps, net of debt
Equity value bridge (Trading Comps)
Key assumptions
This is what one CIM upload gets you.
Prefer the files? Download the full Excel model and pitch deck for this same sample.