DCF — ADVENTHEALTH LAKE WALES
Enterprise Value: $-32.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-32.8M
Enterprise Value
$-12.7M
PV of Cash Flows
$-20.1M
PV of Terminal Value
$-32.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $90.0M | $-0.8M | -1.0% | $-4.6M | $-4.2M |
| Year 2 | $92.8M | $0.1M | 0.0% | $-3.8M | $-3.1M |
| Year 3 | $95.5M | $1.1M | 1.0% | $-2.9M | $-2.2M |
| Year 4 | $98.4M | $1.6M | 2.0% | $-2.5M | $-1.7M |
| Year 5 | $101.4M | $1.9M | 2.0% | $-2.4M | $-1.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-32.8M. 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$87.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.013511624833848549
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5