DCF — OASIS HOSPITAL
Enterprise Value: $9.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$9.9M
Enterprise Value
$1.2M
PV of Cash Flows
$8.7M
PV of Terminal Value
$14.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $68.1M | $2.6M | 4.0% | $-0.5M | $-0.4M |
| Year 2 | $70.1M | $3.4M | 5.0% | $0.0M | $0.0M |
| Year 3 | $72.2M | $4.2M | 6.0% | $0.6M | $0.4M |
| Year 4 | $74.4M | $4.7M | 6.0% | $0.9M | $0.6M |
| Year 5 | $76.6M | $5.1M | 7.0% | $1.0M | $0.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $9.9M. Terminal value accounts for 88% 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$66.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.033435807225235634
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5