DCF — ADVENTIST HEALTH WHITE MEMORIAL
Enterprise Value: $-357.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-357.7M
Enterprise Value
$-119.6M
PV of Cash Flows
$-238.0M
PV of Terminal Value
$-383.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $416.6M | $-18.7M | -4.0% | $-36.4M | $-33.1M |
| Year 2 | $429.1M | $-15.0M | -3.0% | $-33.2M | $-27.4M |
| Year 3 | $441.9M | $-11.0M | -2.0% | $-29.8M | $-22.4M |
| Year 4 | $455.2M | $-9.1M | -2.0% | $-28.4M | $-19.4M |
| Year 5 | $468.8M | $-8.2M | -2.0% | $-28.1M | $-17.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-357.7M. 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$404.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999987636795
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5