DCF — AURORA BHS OF ARIZONA
Enterprise Value: $-41.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-41.7M
Enterprise Value
$-13.4M
PV of Cash Flows
$-28.3M
PV of Terminal Value
$-45.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $32.2M | $-2.5M | -8.0% | $-3.8M | $-3.5M |
| Year 2 | $33.1M | $-2.2M | -7.0% | $-3.6M | $-3.0M |
| Year 3 | $34.1M | $-2.0M | -6.0% | $-3.4M | $-2.6M |
| Year 4 | $35.2M | $-1.8M | -5.0% | $-3.3M | $-2.3M |
| Year 5 | $36.2M | $-1.8M | -5.0% | $-3.3M | $-2.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-41.7M. 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$31.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08221117083154872
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5