DCF — SILVER HILL HOSPITAL
Enterprise Value: $-113.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-113.2M
Enterprise Value
$-35.0M
PV of Cash Flows
$-78.2M
PV of Terminal Value
$-126.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $46.6M | $-7.5M | -16.0% | $-9.5M | $-8.6M |
| Year 2 | $47.9M | $-7.2M | -15.0% | $-9.3M | $-7.7M |
| Year 3 | $49.4M | $-7.0M | -14.0% | $-9.1M | $-6.8M |
| Year 4 | $50.9M | $-6.9M | -14.0% | $-9.1M | $-6.2M |
| Year 5 | $52.4M | $-7.0M | -13.0% | $-9.2M | $-5.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-113.2M. 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$45.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16606554921870956
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5