DCF — CORAL GABLES HOSPITAL
Enterprise Value: $-18.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-18.9M
Enterprise Value
$-9.0M
PV of Cash Flows
$-9.9M
PV of Terminal Value
$-15.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $117.9M | $1.0M | 1.0% | $-3.9M | $-3.6M |
| Year 2 | $121.5M | $2.3M | 2.0% | $-2.8M | $-2.4M |
| Year 3 | $125.1M | $3.6M | 3.0% | $-1.8M | $-1.4M |
| Year 4 | $128.9M | $4.4M | 3.0% | $-1.4M | $-0.9M |
| Year 5 | $132.7M | $4.8M | 4.0% | $-1.2M | $-0.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-18.9M. 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$114.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.003889447411890806
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5