DCF — MEDICAL CENTER OF ARKANSAS
Enterprise Value: $-112.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-112.3M
Enterprise Value
$-35.3M
PV of Cash Flows
$-77.0M
PV of Terminal Value
$-124.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $64.0M | $-7.1M | -11.0% | $-9.8M | $-8.9M |
| Year 2 | $65.9M | $-6.7M | -10.0% | $-9.5M | $-7.8M |
| Year 3 | $67.9M | $-6.2M | -9.0% | $-9.1M | $-6.8M |
| Year 4 | $69.9M | $-6.0M | -9.0% | $-9.0M | $-6.1M |
| Year 5 | $72.0M | $-6.0M | -8.0% | $-9.1M | $-5.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-112.3M. 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$62.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11616795775230027
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5