DCF — MARION REGIONAL MEDICAL CENTER
Enterprise Value: $-33.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-33.8M
Enterprise Value
$-10.7M
PV of Cash Flows
$-23.1M
PV of Terminal Value
$-37.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $20.3M | $-2.1M | -10.0% | $-3.0M | $-2.7M |
| Year 2 | $20.9M | $-2.0M | -9.0% | $-2.9M | $-2.4M |
| Year 3 | $21.5M | $-1.8M | -8.0% | $-2.7M | $-2.1M |
| Year 4 | $22.2M | $-1.8M | -8.0% | $-2.7M | $-1.8M |
| Year 5 | $22.8M | $-1.8M | -8.0% | $-2.7M | $-1.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-33.8M. 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$19.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.10953250480881088
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5