DCF — NATIONAL PARK MEDICAL CENTER
Enterprise Value: $9.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$9.0M
Enterprise Value
$-0.4M
PV of Cash Flows
$9.4M
PV of Terminal Value
$15.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $122.4M | $3.8M | 3.0% | $-1.5M | $-1.4M |
| Year 2 | $126.1M | $5.2M | 4.0% | $-0.6M | $-0.5M |
| Year 3 | $129.8M | $6.7M | 5.0% | $0.3M | $0.2M |
| Year 4 | $133.7M | $7.5M | 6.0% | $0.8M | $0.6M |
| Year 5 | $137.7M | $8.1M | 6.0% | $1.1M | $0.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $9.0M. Terminal value accounts for 105% 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$118.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.02635225893330951
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5