DCF — VALLEY VIEW HOSPITAL
Enterprise Value: $-177.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-177.2M
Enterprise Value
$-62.2M
PV of Cash Flows
$-115.0M
PV of Terminal Value
$-185.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $293.9M | $-7.7M | -3.0% | $-20.1M | $-18.3M |
| Year 2 | $302.7M | $-4.9M | -2.0% | $-17.7M | $-14.6M |
| Year 3 | $311.8M | $-1.9M | -1.0% | $-15.1M | $-11.4M |
| Year 4 | $321.2M | $-0.4M | -0.0% | $-14.0M | $-9.5M |
| Year 5 | $330.8M | $0.4M | 0.0% | $-13.6M | $-8.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-177.2M. 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$285.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.031142606349566823
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5