DCF — THCC TWIN CITIES COMMUNITY HOSPITAL
Enterprise Value: $72.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$72.9M
Enterprise Value
$18.2M
PV of Cash Flows
$54.6M
PV of Terminal Value
$88.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $129.7M | $10.3M | 8.0% | $3.0M | $2.8M |
| Year 2 | $133.6M | $11.9M | 9.0% | $4.1M | $3.4M |
| Year 3 | $137.6M | $13.7M | 10.0% | $5.3M | $4.0M |
| Year 4 | $141.7M | $14.8M | 10.0% | $6.0M | $4.1M |
| Year 5 | $145.9M | $15.6M | 11.0% | $6.4M | $4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $72.9M. Terminal value accounts for 75% 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$125.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07439933727732291
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5