DCF — PAGE HOSPITAL
Enterprise Value: $3.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$3.4M
Enterprise Value
$1.5M
PV of Cash Flows
$1.8M
PV of Terminal Value
$2.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $-19.2M | $-0.1M | 1.0% | $0.6M | $0.6M |
| Year 2 | $-19.8M | $-0.3M | 1.0% | $0.5M | $0.4M |
| Year 3 | $-20.4M | $-0.5M | 3.0% | $0.4M | $0.3M |
| Year 4 | $-21.0M | $-0.6M | 3.0% | $0.3M | $0.2M |
| Year 5 | $-21.7M | $-0.7M | 3.0% | $0.2M | $0.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $3.4M. Terminal value accounts for 54% of total EV — consider sensitivity to terminal assumptions.
Next steps: Check the LBO model to see equity returns at this entry price, or the EBITDA bridge to model value creation levers.
Assumptions
ASSMrevenue base$-18.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5