DCF — VISTA MEDICAL CENTER - EAST
Enterprise Value: $-123.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-123.4M
Enterprise Value
$-41.3M
PV of Cash Flows
$-82.1M
PV of Terminal Value
$-132.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $143.7M | $-6.5M | -4.0% | $-12.5M | $-11.4M |
| Year 2 | $148.0M | $-5.2M | -3.0% | $-11.4M | $-9.5M |
| Year 3 | $152.4M | $-3.8M | -2.0% | $-10.3M | $-7.7M |
| Year 4 | $157.0M | $-3.1M | -2.0% | $-9.8M | $-6.7M |
| Year 5 | $161.7M | $-2.8M | -2.0% | $-9.7M | $-6.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-123.4M. 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$139.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999749102912
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5