DCF — PIEDMONT COLUMBUS REGIONAL NORTHSIDE
Enterprise Value: $86.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$86.3M
Enterprise Value
$22.0M
PV of Cash Flows
$64.4M
PV of Terminal Value
$103.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $139.5M | $11.9M | 9.0% | $3.9M | $3.5M |
| Year 2 | $143.7M | $13.7M | 10.0% | $5.1M | $4.2M |
| Year 3 | $148.0M | $15.5M | 11.0% | $6.3M | $4.7M |
| Year 4 | $152.5M | $16.8M | 11.0% | $7.1M | $4.8M |
| Year 5 | $157.1M | $17.7M | 11.0% | $7.6M | $4.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $86.3M. 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$135.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000177141744
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5