DCF — HCA FLORIDA HIGHLANDS HOSPITAL
Enterprise Value: $-109.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-109.7M
Enterprise Value
$-35.2M
PV of Cash Flows
$-74.5M
PV of Terminal Value
$-119.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $83.4M | $-6.6M | -8.0% | $-10.1M | $-9.2M |
| Year 2 | $85.9M | $-5.9M | -7.0% | $-9.5M | $-7.9M |
| Year 3 | $88.5M | $-5.2M | -6.0% | $-8.9M | $-6.7M |
| Year 4 | $91.2M | $-4.9M | -5.0% | $-8.7M | $-6.0M |
| Year 5 | $93.9M | $-4.8M | -5.0% | $-8.8M | $-5.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-109.7M. 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$81.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08363654481160906
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5