DCF — SUTTER MATERNITY & SURGERY CENTER
Enterprise Value: $103.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$103.1M
Enterprise Value
$28.1M
PV of Cash Flows
$75.0M
PV of Terminal Value
$120.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $93.3M | $12.4M | 13.0% | $5.9M | $5.4M |
| Year 2 | $96.1M | $13.7M | 14.0% | $6.8M | $5.6M |
| Year 3 | $98.9M | $15.1M | 15.0% | $7.8M | $5.8M |
| Year 4 | $101.9M | $16.1M | 16.0% | $8.4M | $5.7M |
| Year 5 | $105.0M | $16.8M | 16.0% | $8.8M | $5.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $103.1M. 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$90.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12786162940721982
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5