DCF — MELBOURNE REGIONAL MEDICAL CENTER
Enterprise Value: $68.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$68.0M
Enterprise Value
$16.9M
PV of Cash Flows
$51.0M
PV of Terminal Value
$82.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $123.8M | $9.7M | 8.0% | $2.8M | $2.5M |
| Year 2 | $127.5M | $11.2M | 9.0% | $3.8M | $3.2M |
| Year 3 | $131.3M | $12.9M | 10.0% | $4.9M | $3.7M |
| Year 4 | $135.3M | $14.0M | 10.0% | $5.6M | $3.8M |
| Year 5 | $139.3M | $14.7M | 11.0% | $6.0M | $3.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $68.0M. 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$120.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07313478877465851
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5