DCF — HCA FLORIDA GULF COAST HOSPITAL
Enterprise Value: $202.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$202.0M
Enterprise Value
$51.4M
PV of Cash Flows
$150.6M
PV of Terminal Value
$242.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $326.5M | $27.8M | 8.0% | $9.0M | $8.2M |
| Year 2 | $336.3M | $32.0M | 9.0% | $11.8M | $9.8M |
| Year 3 | $346.4M | $36.4M | 10.0% | $14.8M | $11.1M |
| Year 4 | $356.8M | $39.2M | 11.0% | $16.6M | $11.3M |
| Year 5 | $367.5M | $41.3M | 11.0% | $17.7M | $11.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $202.0M. Terminal value accounts for 75% 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$317.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999886440926
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5