DCF — KINDRED HOSPITAL BAY AREA
Enterprise Value: $-90.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-90.7M
Enterprise Value
$-28.9M
PV of Cash Flows
$-61.7M
PV of Terminal Value
$-99.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $63.9M | $-5.5M | -9.0% | $-8.2M | $-7.5M |
| Year 2 | $65.8M | $-5.0M | -8.0% | $-7.8M | $-6.5M |
| Year 3 | $67.8M | $-4.5M | -7.0% | $-7.4M | $-5.5M |
| Year 4 | $69.8M | $-4.3M | -6.0% | $-7.2M | $-4.9M |
| Year 5 | $71.9M | $-4.2M | -6.0% | $-7.3M | $-4.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-90.7M. 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$62.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0913186463822719
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5