DCF — EMANUEL MEDICAL CENTER
Enterprise Value: $-60.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-60.8M
Enterprise Value
$-19.3M
PV of Cash Flows
$-41.5M
PV of Terminal Value
$-66.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $38.5M | $-3.8M | -10.0% | $-5.4M | $-4.9M |
| Year 2 | $39.7M | $-3.5M | -9.0% | $-5.2M | $-4.3M |
| Year 3 | $40.9M | $-3.2M | -8.0% | $-4.9M | $-3.7M |
| Year 4 | $42.1M | $-3.1M | -7.0% | $-4.9M | $-3.3M |
| Year 5 | $43.3M | $-3.1M | -7.0% | $-4.9M | $-3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-60.8M. 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$37.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.10313879419133071
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5