DCF — BANNER CASA GRANDE MEDICAL CENTER
Enterprise Value: $-160.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-160.6M
Enterprise Value
$-52.7M
PV of Cash Flows
$-107.9M
PV of Terminal Value
$-173.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $155.7M | $-9.0M | -6.0% | $-15.6M | $-14.2M |
| Year 2 | $160.4M | $-7.7M | -5.0% | $-14.4M | $-11.9M |
| Year 3 | $165.2M | $-6.2M | -4.0% | $-13.2M | $-9.9M |
| Year 4 | $170.2M | $-5.6M | -3.0% | $-12.8M | $-8.7M |
| Year 5 | $175.3M | $-5.3M | -3.0% | $-12.7M | $-7.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-160.6M. 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$151.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0627449877477643
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5