DCF — WILCOX MEMORIAL HOSPTIAL
Enterprise Value: $11.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$11.4M
Enterprise Value
$-0.6M
PV of Cash Flows
$12.0M
PV of Terminal Value
$19.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $156.5M | $4.9M | 3.0% | $-2.0M | $-1.8M |
| Year 2 | $161.2M | $6.7M | 4.0% | $-0.8M | $-0.7M |
| Year 3 | $166.1M | $8.5M | 5.0% | $0.4M | $0.3M |
| Year 4 | $171.0M | $9.6M | 6.0% | $1.0M | $0.7M |
| Year 5 | $176.2M | $10.4M | 6.0% | $1.4M | $0.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $11.4M. Terminal value accounts for 105% 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$152.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.02626864905152884
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5