DCF — MORRIS HOSPITAL
Enterprise Value: $-5.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-5.2M
Enterprise Value
$-7.1M
PV of Cash Flows
$2.0M
PV of Terminal Value
$3.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $217.1M | $4.7M | 2.0% | $-4.4M | $-4.0M |
| Year 2 | $223.6M | $7.1M | 3.0% | $-2.7M | $-2.3M |
| Year 3 | $230.3M | $9.6M | 4.0% | $-1.1M | $-0.8M |
| Year 4 | $237.2M | $11.1M | 5.0% | $-0.2M | $-0.2M |
| Year 5 | $244.3M | $12.1M | 5.0% | $0.2M | $0.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-5.2M. 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$210.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.016863380234848787
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5