DCF — DESOTO MEMORIAL HOSPITAL
Enterprise Value: $-107.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-107.6M
Enterprise Value
$-33.1M
PV of Cash Flows
$-74.5M
PV of Terminal Value
$-120.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $39.6M | $-7.2M | -18.0% | $-8.9M | $-8.1M |
| Year 2 | $40.8M | $-7.0M | -17.0% | $-8.7M | $-7.2M |
| Year 3 | $42.0M | $-6.8M | -16.0% | $-8.6M | $-6.5M |
| Year 4 | $43.3M | $-6.8M | -16.0% | $-8.6M | $-5.9M |
| Year 5 | $44.6M | $-6.9M | -15.0% | $-8.8M | $-5.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-107.6M. 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$38.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1870286939295548
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5