DCF — KENNESTONE HOSPITAL
Enterprise Value: $955.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$955.7M
Enterprise Value
$243.3M
PV of Cash Flows
$712.4M
PV of Terminal Value
$1.1B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.5B | $131.3M | 8.0% | $42.7M | $38.9M |
| Year 2 | $1.6B | $151.1M | 9.0% | $55.9M | $46.2M |
| Year 3 | $1.6B | $172.0M | 10.0% | $69.9M | $52.5M |
| Year 4 | $1.7B | $185.6M | 11.0% | $78.3M | $53.5M |
| Year 5 | $1.7B | $195.6M | 11.0% | $84.0M | $52.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $955.7M. 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$1.5B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999989329935
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5