DCF — JERSEY COMMUNITY HOSPITAL DIST
Enterprise Value: $-79.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-79.3M
Enterprise Value
$-25.3M
PV of Cash Flows
$-54.1M
PV of Terminal Value
$-87.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $55.0M | $-4.8M | -9.0% | $-7.2M | $-6.5M |
| Year 2 | $56.7M | $-4.4M | -8.0% | $-6.8M | $-5.6M |
| Year 3 | $58.4M | $-4.0M | -7.0% | $-6.4M | $-4.8M |
| Year 4 | $60.1M | $-3.8M | -6.0% | $-6.3M | $-4.3M |
| Year 5 | $61.9M | $-3.7M | -6.0% | $-6.4M | $-4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-79.3M. 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$53.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0930644134256408
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5