DCF — LA PAZ REGIONAL HOSPITAL
Enterprise Value: $-74.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-74.7M
Enterprise Value
$-23.1M
PV of Cash Flows
$-51.6M
PV of Terminal Value
$-83.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $30.2M | $-5.0M | -16.0% | $-6.2M | $-5.7M |
| Year 2 | $31.1M | $-4.8M | -15.0% | $-6.1M | $-5.1M |
| Year 3 | $32.0M | $-4.6M | -14.0% | $-6.0M | $-4.5M |
| Year 4 | $33.0M | $-4.6M | -14.0% | $-6.0M | $-4.1M |
| Year 5 | $34.0M | $-4.6M | -14.0% | $-6.1M | $-3.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-74.7M. 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$29.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16915333564776194
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5