DCF — WESTERN ARIZONA REGIONAL MEDICAL CEN
Enterprise Value: $72.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$72.9M
Enterprise Value
$18.5M
PV of Cash Flows
$54.3M
PV of Terminal Value
$87.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $117.7M | $10.0M | 9.0% | $3.3M | $3.0M |
| Year 2 | $121.3M | $11.5M | 10.0% | $4.3M | $3.5M |
| Year 3 | $124.9M | $13.1M | 11.0% | $5.3M | $4.0M |
| Year 4 | $128.7M | $14.2M | 11.0% | $6.0M | $4.1M |
| Year 5 | $132.5M | $14.9M | 11.0% | $6.4M | $4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $72.9M. Terminal value accounts for 75% of total EV — typical range (60-80%).
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$114.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0800000017496468
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5