DCF — KINDRED HOSPITAL WESTMINSTER
Enterprise Value: $-81.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-81.3M
Enterprise Value
$-26.3M
PV of Cash Flows
$-55.0M
PV of Terminal Value
$-88.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $67.2M | $-4.8M | -7.0% | $-7.6M | $-6.9M |
| Year 2 | $69.2M | $-4.2M | -6.0% | $-7.1M | $-5.9M |
| Year 3 | $71.3M | $-3.6M | -5.0% | $-6.6M | $-5.0M |
| Year 4 | $73.5M | $-3.4M | -5.0% | $-6.5M | $-4.4M |
| Year 5 | $75.7M | $-3.3M | -4.0% | $-6.5M | $-4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-81.3M. 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$65.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0758180138349466
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5