DCF — BROOKS REHABILITATION
Enterprise Value: $-98.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-98.5M
Enterprise Value
$-33.8M
PV of Cash Flows
$-64.7M
PV of Terminal Value
$-104.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $139.4M | $-4.7M | -3.0% | $-10.6M | $-9.6M |
| Year 2 | $143.6M | $-3.4M | -2.0% | $-9.5M | $-7.8M |
| Year 3 | $147.9M | $-2.0M | -1.0% | $-8.3M | $-6.2M |
| Year 4 | $152.3M | $-1.3M | -1.0% | $-7.8M | $-5.3M |
| Year 5 | $156.9M | $-1.0M | -1.0% | $-7.6M | $-4.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-98.5M. 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$135.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.038776003858725
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5