DCF — MARINERS HOSPITAL
Enterprise Value: $47.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$47.4M
Enterprise Value
$12.1M
PV of Cash Flows
$35.3M
PV of Terminal Value
$56.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $76.6M | $6.5M | 9.0% | $2.1M | $1.9M |
| Year 2 | $78.9M | $7.5M | 10.0% | $2.8M | $2.3M |
| Year 3 | $81.2M | $8.5M | 11.0% | $3.5M | $2.6M |
| Year 4 | $83.7M | $9.2M | 11.0% | $3.9M | $2.7M |
| Year 5 | $86.2M | $9.7M | 11.0% | $4.2M | $2.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $47.4M. 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$74.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0800000021520628
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5