DCF — HCA FLORIDA SOUTH SHORE HOSPITAL
Enterprise Value: $-143.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-143.2M
Enterprise Value
$-45.3M
PV of Cash Flows
$-97.9M
PV of Terminal Value
$-157.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $88.7M | $-8.9M | -10.0% | $-12.7M | $-11.5M |
| Year 2 | $91.3M | $-8.3M | -9.0% | $-12.2M | $-10.1M |
| Year 3 | $94.1M | $-7.6M | -8.0% | $-11.6M | $-8.7M |
| Year 4 | $96.9M | $-7.3M | -8.0% | $-11.4M | $-7.8M |
| Year 5 | $99.8M | $-7.3M | -7.0% | $-11.5M | $-7.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-143.2M. 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$86.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.10581628597055003
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5