N
NDA Terminal
Dealership Blue Sky Audit · Operational Risk Engine v2
Live ·

01 · Subject Brand

Tier

02 · 3-Year Adjusted EBITDA

TTM (Current)
PY (Prior Year)
EBITDA:
PY-1 (2 Yrs Ago)
EBITDA:
EBITDA Trend
Adjusted EBITDA

03 · Operational Risk Engine

85%
Target 85% · <70% = −0.5x · >95% = +0.5x
42% of GP
Target 40% · >50% = −0.3x
50%
Target 50% · <30% = −0.4x (warranty house)
Owner-Operator is the deal-maker
Earnings won't transfer · −1.0x
Facility renovation required
Apply CapEx deduction below

04 · Asset Stack & Deal Terms

Hard Asset Buckets (added to Blue Sky)

Vehicle inventory is typically floorplanned and excluded.

DIG · Dealer Investment Grade

A
100.0 / 100
DIG Score

Total Deal Valuation

Low
High
Realistic Total Price

05 · Blue Sky Split · Deal Stack

Total Deal Price

06 · Sensitivity Matrix · EBITDA × Multiple

EBITDA Δ Low
 Mid
 High

Stress-test the deal: rows shift Adjusted EBITDA ±20%, columns walk through your adjusted multiple range. Total price includes hard assets.

07 · The Why · Multiple Audit Trail

Baseline
Net Δ
Adjusted

    08 · Front-End vs Fixed Ops Gross Profit

    GP MixTotal
    Front-End
    Fixed Ops
    Stateless · No data persisted · For investor analysis only