DCF — DAMERON HOSPITAL
Enterprise Value: $-115.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-115.4M
Enterprise Value
$-38.6M
PV of Cash Flows
$-76.8M
PV of Terminal Value
$-123.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $134.4M | $-6.0M | -4.0% | $-11.7M | $-10.7M |
| Year 2 | $138.5M | $-4.8M | -3.0% | $-10.7M | $-8.8M |
| Year 3 | $142.6M | $-3.6M | -2.0% | $-9.6M | $-7.2M |
| Year 4 | $146.9M | $-2.9M | -2.0% | $-9.2M | $-6.3M |
| Year 5 | $151.3M | $-2.6M | -2.0% | $-9.1M | $-5.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-115.4M. 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$130.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999770159301
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5