DCF — HERITAGE OAKS HOSPITAL
Enterprise Value: $37.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$37.5M
Enterprise Value
$9.6M
PV of Cash Flows
$28.0M
PV of Terminal Value
$45.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $60.7M | $5.2M | 8.0% | $1.7M | $1.5M |
| Year 2 | $62.5M | $5.9M | 9.0% | $2.2M | $1.8M |
| Year 3 | $64.3M | $6.8M | 10.0% | $2.7M | $2.1M |
| Year 4 | $66.3M | $7.3M | 11.0% | $3.1M | $2.1M |
| Year 5 | $68.3M | $7.7M | 11.0% | $3.3M | $2.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $37.5M. 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$58.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999728279684
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5