DCF — BAPTIST HEALTH REHABILITATION INSTIT
Enterprise Value: $22.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$22.2M
Enterprise Value
$5.5M
PV of Cash Flows
$16.7M
PV of Terminal Value
$26.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $42.4M | $3.2M | 8.0% | $0.9M | $0.8M |
| Year 2 | $43.7M | $3.7M | 9.0% | $1.2M | $1.0M |
| Year 3 | $45.0M | $4.3M | 10.0% | $1.6M | $1.2M |
| Year 4 | $46.3M | $4.7M | 10.0% | $1.8M | $1.2M |
| Year 5 | $47.7M | $4.9M | 10.0% | $2.0M | $1.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $22.2M. 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$41.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07057391792870353
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5