DCF — BANNER ESTRELLA MEDICAL CENTER
Enterprise Value: $1.2B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$1.2B
Enterprise Value
$298.0M
PV of Cash Flows
$872.9M
PV of Terminal Value
$1.4B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.9B | $160.8M | 9.0% | $52.4M | $47.6M |
| Year 2 | $1.9B | $185.2M | 10.0% | $68.6M | $56.7M |
| Year 3 | $2.0B | $210.8M | 11.0% | $85.7M | $64.4M |
| Year 4 | $2.1B | $227.5M | 11.0% | $96.0M | $65.6M |
| Year 5 | $2.1B | $239.6M | 11.0% | $102.9M | $63.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $1.2B. 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$1.8B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000021771844
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5