DCF — WASHINGTON CO REG MED CTR
Enterprise Value: $45.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$45.8M
Enterprise Value
$12.6M
PV of Cash Flows
$33.2M
PV of Terminal Value
$53.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $37.1M | $5.4M | 15.0% | $2.7M | $2.5M |
| Year 2 | $38.2M | $5.9M | 16.0% | $3.1M | $2.5M |
| Year 3 | $39.4M | $6.5M | 17.0% | $3.5M | $2.6M |
| Year 4 | $40.6M | $6.9M | 17.0% | $3.7M | $2.5M |
| Year 5 | $41.8M | $7.2M | 17.0% | $3.9M | $2.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $45.8M. Terminal value accounts for 73% 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$36.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.14052650958015422
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5