DCF — ARIZONA GENERAL HOSPITAL
Enterprise Value: $86.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$86.5M
Enterprise Value
$23.0M
PV of Cash Flows
$63.5M
PV of Terminal Value
$102.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $100.0M | $10.9M | 11.0% | $4.6M | $4.2M |
| Year 2 | $103.0M | $12.3M | 12.0% | $5.5M | $4.5M |
| Year 3 | $106.1M | $13.7M | 13.0% | $6.5M | $4.8M |
| Year 4 | $109.3M | $14.7M | 13.0% | $7.1M | $4.8M |
| Year 5 | $112.5M | $15.4M | 14.0% | $7.5M | $4.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $86.5M. Terminal value accounts for 73% 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$97.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.10423386676626417
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5