DCF — BANNER PAYSON MEDICAL CENTER
Enterprise Value: $-10.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-10.1M
Enterprise Value
$-4.5M
PV of Cash Flows
$-5.6M
PV of Terminal Value
$-9.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $50.8M | $0.3M | 1.0% | $-1.9M | $-1.7M |
| Year 2 | $52.3M | $0.8M | 2.0% | $-1.4M | $-1.2M |
| Year 3 | $53.9M | $1.4M | 3.0% | $-0.9M | $-0.7M |
| Year 4 | $55.5M | $1.7M | 3.0% | $-0.7M | $-0.5M |
| Year 5 | $57.2M | $1.9M | 3.0% | $-0.7M | $-0.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-10.1M. 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$49.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0001437849716637136
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5