DCF — UBH OF PHOENIX LLC DBA VALLEY HSP
Enterprise Value: $55.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$55.3M
Enterprise Value
$14.1M
PV of Cash Flows
$41.2M
PV of Terminal Value
$66.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $89.3M | $7.6M | 8.0% | $2.5M | $2.2M |
| Year 2 | $92.0M | $8.7M | 9.0% | $3.2M | $2.7M |
| Year 3 | $94.8M | $9.9M | 10.0% | $4.0M | $3.0M |
| Year 4 | $97.6M | $10.7M | 11.0% | $4.5M | $3.1M |
| Year 5 | $100.5M | $11.3M | 11.0% | $4.9M | $3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $55.3M. Terminal value accounts for 75% 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$86.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999446451896
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5