DCF — NORTH FULTON REGIONAL HOSPITAL
Enterprise Value: $158.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$158.0M
Enterprise Value
$38.3M
PV of Cash Flows
$119.7M
PV of Terminal Value
$192.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $329.7M | $23.5M | 7.0% | $5.7M | $5.2M |
| Year 2 | $339.6M | $27.6M | 8.0% | $8.4M | $7.0M |
| Year 3 | $349.8M | $31.9M | 9.0% | $11.3M | $8.5M |
| Year 4 | $360.3M | $34.7M | 10.0% | $13.0M | $8.9M |
| Year 5 | $371.1M | $36.7M | 10.0% | $14.1M | $8.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $158.0M. Terminal value accounts for 76% 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$320.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.06627595144469454
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5