DCF — CANYON VISTA MEDICAL CENTER
Enterprise Value: $0.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$0.1M
Enterprise Value
$-3.4M
PV of Cash Flows
$3.5M
PV of Terminal Value
$5.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $136.6M | $3.3M | 2.0% | $-2.5M | $-2.2M |
| Year 2 | $140.7M | $4.8M | 3.0% | $-1.5M | $-1.2M |
| Year 3 | $144.9M | $6.4M | 4.0% | $-0.4M | $-0.3M |
| Year 4 | $149.3M | $7.4M | 5.0% | $0.1M | $0.1M |
| Year 5 | $153.8M | $8.0M | 5.0% | $0.4M | $0.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $0.1M. Terminal value accounts for 2963% 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$132.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0192325523029226
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5