DCF — ST. VINCENTS EAST
Enterprise Value: $-220.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-220.3M
Enterprise Value
$-73.7M
PV of Cash Flows
$-146.6M
PV of Terminal Value
$-236.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $256.6M | $-11.5M | -4.0% | $-22.4M | $-20.4M |
| Year 2 | $264.3M | $-9.2M | -3.0% | $-20.4M | $-16.9M |
| Year 3 | $272.2M | $-6.8M | -2.0% | $-18.3M | $-13.8M |
| Year 4 | $280.4M | $-5.6M | -2.0% | $-17.5M | $-11.9M |
| Year 5 | $288.8M | $-5.1M | -2.0% | $-17.3M | $-10.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-220.3M. Terminal value accounts for 0% of total EV — consider sensitivity to terminal assumptions.
Next steps: Check the LBO model to see equity returns at this entry price, or the EBITDA bridge to model value creation levers.
Assumptions
ASSMrevenue base$249.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999899638032
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5