DCF — NORTH SUBURBAN MEDICAL CENTER
Enterprise Value: $45.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$45.5M
Enterprise Value
$9.3M
PV of Cash Flows
$36.2M
PV of Terminal Value
$58.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $165.1M | $8.5M | 5.0% | $0.4M | $0.4M |
| Year 2 | $170.0M | $10.4M | 6.0% | $1.7M | $1.4M |
| Year 3 | $175.1M | $12.5M | 7.0% | $3.0M | $2.3M |
| Year 4 | $180.4M | $13.8M | 8.0% | $3.8M | $2.6M |
| Year 5 | $185.8M | $14.6M | 8.0% | $4.3M | $2.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $45.5M. Terminal value accounts for 80% 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$160.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.04623806859910147
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5