DCF — REHABILITATION HOSPITAL OF THE PACIF
Enterprise Value: $-99.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-99.3M
Enterprise Value
$-30.8M
PV of Cash Flows
$-68.5M
PV of Terminal Value
$-110.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $43.2M | $-6.5M | -15.0% | $-8.4M | $-7.6M |
| Year 2 | $44.5M | $-6.3M | -14.0% | $-8.2M | $-6.7M |
| Year 3 | $45.8M | $-6.0M | -13.0% | $-8.0M | $-6.0M |
| Year 4 | $47.2M | $-6.0M | -13.0% | $-8.0M | $-5.4M |
| Year 5 | $48.6M | $-6.0M | -12.0% | $-8.1M | $-5.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-99.3M. 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$41.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.15634794777744312
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5