DCF — COTTONWOOD CREEK BEHAVIORAL HOSPITAL
Enterprise Value: $30.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$30.6M
Enterprise Value
$8.4M
PV of Cash Flows
$22.2M
PV of Terminal Value
$35.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $24.9M | $3.6M | 15.0% | $1.8M | $1.6M |
| Year 2 | $25.6M | $4.0M | 16.0% | $2.1M | $1.7M |
| Year 3 | $26.4M | $4.4M | 17.0% | $2.3M | $1.7M |
| Year 4 | $27.2M | $4.6M | 17.0% | $2.5M | $1.7M |
| Year 5 | $28.0M | $4.8M | 17.0% | $2.6M | $1.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $30.6M. Terminal value accounts for 73% 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$24.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.14001606480636616
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5