DCF — UPSON REGIONAL MEDICAL CENTER
Enterprise Value: $-85.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-85.3M
Enterprise Value
$-29.1M
PV of Cash Flows
$-56.2M
PV of Terminal Value
$-90.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $116.1M | $-4.2M | -4.0% | $-9.1M | $-8.3M |
| Year 2 | $119.6M | $-3.1M | -3.0% | $-8.2M | $-6.7M |
| Year 3 | $123.2M | $-2.0M | -2.0% | $-7.2M | $-5.4M |
| Year 4 | $126.9M | $-1.4M | -1.0% | $-6.7M | $-4.6M |
| Year 5 | $130.7M | $-1.1M | -1.0% | $-6.6M | $-4.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-85.3M. 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$112.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04084409324749778
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5