DCF — GEORGETOWN UNIVERSITY HOSPITAL
Enterprise Value: $509.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$509.8M
Enterprise Value
$121.7M
PV of Cash Flows
$388.0M
PV of Terminal Value
$624.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.1B | $77.7M | 7.0% | $17.1M | $15.5M |
| Year 2 | $1.2B | $91.8M | 8.0% | $26.4M | $21.8M |
| Year 3 | $1.2B | $106.6M | 9.0% | $36.3M | $27.3M |
| Year 4 | $1.2B | $116.1M | 9.0% | $42.1M | $28.7M |
| Year 5 | $1.3B | $122.8M | 10.0% | $45.7M | $28.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $509.8M. Terminal value accounts for 76% 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$1.1B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.06306777145050926
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5