DCF — OAK VALLEY DISTRICT HOSPITAL
Enterprise Value: $-152.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-152.7M
Enterprise Value
$-47.6M
PV of Cash Flows
$-105.1M
PV of Terminal Value
$-169.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $74.5M | $-9.9M | -13.0% | $-13.1M | $-11.9M |
| Year 2 | $76.7M | $-9.4M | -12.0% | $-12.7M | $-10.5M |
| Year 3 | $79.0M | $-8.9M | -11.0% | $-12.3M | $-9.2M |
| Year 4 | $81.4M | $-8.8M | -11.0% | $-12.2M | $-8.4M |
| Year 5 | $83.9M | $-8.8M | -11.0% | $-12.4M | $-7.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-152.7M. 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$72.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1378803532666213
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5