DCF — WEST SUBURBAN HOSP MED CTR
Enterprise Value: $-116.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-116.8M
Enterprise Value
$-39.1M
PV of Cash Flows
$-77.8M
PV of Terminal Value
$-125.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $136.1M | $-6.1M | -5.0% | $-11.9M | $-10.8M |
| Year 2 | $140.2M | $-4.9M | -4.0% | $-10.8M | $-9.0M |
| Year 3 | $144.4M | $-3.6M | -3.0% | $-9.7M | $-7.3M |
| Year 4 | $148.7M | $-3.0M | -2.0% | $-9.3M | $-6.3M |
| Year 5 | $153.2M | $-2.7M | -2.0% | $-9.2M | $-5.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-116.8M. 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$132.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000075689926
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5