DCF — MENA MEDICAL CENTER
Enterprise Value: $-79.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-79.9M
Enterprise Value
$-24.6M
PV of Cash Flows
$-55.3M
PV of Terminal Value
$-89.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $30.5M | $-5.3M | -17.0% | $-6.6M | $-6.0M |
| Year 2 | $31.4M | $-5.2M | -16.0% | $-6.5M | $-5.4M |
| Year 3 | $32.4M | $-5.0M | -15.0% | $-6.4M | $-4.8M |
| Year 4 | $33.3M | $-5.0M | -15.0% | $-6.4M | $-4.4M |
| Year 5 | $34.3M | $-5.1M | -15.0% | $-6.5M | $-4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-79.9M. 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$29.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.17989291567223184
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5