DCF — CHILDRENS HOSPITAL COLORADO
Enterprise Value: $-721.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-721.9M
Enterprise Value
$-262.5M
PV of Cash Flows
$-459.4M
PV of Terminal Value
$-739.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.5B | $-26.4M | -2.0% | $-88.4M | $-80.4M |
| Year 2 | $1.5B | $-12.0M | -1.0% | $-76.0M | $-62.8M |
| Year 3 | $1.6B | $3.2M | 0.0% | $-62.7M | $-47.1M |
| Year 4 | $1.6B | $11.3M | 1.0% | $-56.6M | $-38.6M |
| Year 5 | $1.7B | $15.7M | 1.0% | $-54.1M | $-33.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-721.9M. 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$1.4B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.022973210930115947
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5