DCF — EL CAMINO HOSPITAL
Enterprise Value: $1.4B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$1.4B
Enterprise Value
$371.3M
PV of Cash Flows
$1.0B
PV of Terminal Value
$1.6B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.4B | $168.5M | 12.0% | $76.7M | $69.7M |
| Year 2 | $1.4B | $187.8M | 13.0% | $89.6M | $74.1M |
| Year 3 | $1.5B | $208.0M | 14.0% | $103.3M | $77.6M |
| Year 4 | $1.5B | $221.8M | 15.0% | $112.0M | $76.5M |
| Year 5 | $1.6B | $232.3M | 15.0% | $118.3M | $73.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $1.4B. Terminal value accounts for 73% 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$1.3B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.11727795202629238
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5