DCF — CRISP REGIONAL HOSPITAL INC.
Enterprise Value: $-161.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-161.7M
Enterprise Value
$-51.8M
PV of Cash Flows
$-110.0M
PV of Terminal Value
$-177.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $118.6M | $-9.8M | -8.0% | $-14.8M | $-13.4M |
| Year 2 | $122.2M | $-8.8M | -7.0% | $-14.0M | $-11.6M |
| Year 3 | $125.8M | $-7.8M | -6.0% | $-13.2M | $-9.9M |
| Year 4 | $129.6M | $-7.4M | -6.0% | $-12.9M | $-8.8M |
| Year 5 | $133.5M | $-7.3M | -5.0% | $-13.0M | $-8.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-161.7M. 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$115.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08725820170011755
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5