Valuation if we hit revenue and ebitda targets

Hi all

Just wondering if my back of the envelope valuation is in the right ballpark:

Revenue 50 bill EBITDA margin 15% EBITDA 7.5 bill Multiple of 10 EV/EBITDA=>75 bill EV

I used optimistic ebitda margin of 15% since I saw a presentation where their goal was to increase beacon ebitda margins by 5%. Beacon ebitda was about 10% in 2024

Not sure what share price that would translate to since I assume there’d be share dilutions and debt taken for future acquisitions