DCF — ADVENTIST BOLINGBROOK HOSPITAL
Enterprise Value: $-186.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-186.4M
Enterprise Value
$-62.0M
PV of Cash Flows
$-124.5M
PV of Terminal Value
$-200.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $205.2M | $-10.0M | -5.0% | $-18.7M | $-17.0M |
| Year 2 | $211.4M | $-8.2M | -4.0% | $-17.1M | $-14.1M |
| Year 3 | $217.7M | $-6.2M | -3.0% | $-15.5M | $-11.6M |
| Year 4 | $224.3M | $-5.3M | -2.0% | $-14.8M | $-10.1M |
| Year 5 | $231.0M | $-4.9M | -2.0% | $-14.7M | $-9.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-186.4M. 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$199.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.053659343858403964
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5