DCF — SAN GABRIEL VALLEY MEDICAL CENTER
Enterprise Value: $-154.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-154.1M
Enterprise Value
$-51.5M
PV of Cash Flows
$-102.5M
PV of Terminal Value
$-165.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $179.4M | $-8.1M | -4.0% | $-15.7M | $-14.2M |
| Year 2 | $184.8M | $-6.5M | -3.0% | $-14.3M | $-11.8M |
| Year 3 | $190.4M | $-4.8M | -2.0% | $-12.8M | $-9.6M |
| Year 4 | $196.1M | $-3.9M | -2.0% | $-12.2M | $-8.3M |
| Year 5 | $201.9M | $-3.5M | -2.0% | $-12.1M | $-7.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-154.1M. 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$174.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999799079609
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5