DCF — VALLEY VIEW MEDICAL CENTER
Enterprise Value: $-21.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-21.2M
Enterprise Value
$-8.2M
PV of Cash Flows
$-13.0M
PV of Terminal Value
$-21.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $56.7M | $-0.5M | -1.0% | $-2.9M | $-2.7M |
| Year 2 | $58.4M | $0.0M | 0.0% | $-2.4M | $-2.0M |
| Year 3 | $60.2M | $0.6M | 1.0% | $-1.9M | $-1.4M |
| Year 4 | $62.0M | $1.0M | 2.0% | $-1.6M | $-1.1M |
| Year 5 | $63.9M | $1.2M | 2.0% | $-1.5M | $-1.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-21.2M. 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$55.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.014237827208025886
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5