DCF — PIEDMONT NEWTON HOSPITAL
Enterprise Value: $44.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$44.9M
Enterprise Value
$9.4M
PV of Cash Flows
$35.5M
PV of Terminal Value
$57.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $153.0M | $8.1M | 5.0% | $0.6M | $0.5M |
| Year 2 | $157.6M | $9.9M | 6.0% | $1.8M | $1.5M |
| Year 3 | $162.3M | $11.8M | 7.0% | $3.0M | $2.3M |
| Year 4 | $167.2M | $13.0M | 8.0% | $3.7M | $2.6M |
| Year 5 | $172.2M | $13.9M | 8.0% | $4.2M | $2.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $44.9M. Terminal value accounts for 79% 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$148.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.04799362362583358
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5