DCF — ROCHELLE COMMUNITY HOSPITAL
Enterprise Value: $12.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$12.0M
Enterprise Value
$2.2M
PV of Cash Flows
$9.8M
PV of Terminal Value
$15.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $51.9M | $2.4M | 5.0% | $-0.0M | $-0.0M |
| Year 2 | $53.5M | $3.0M | 6.0% | $0.4M | $0.3M |
| Year 3 | $55.1M | $3.7M | 7.0% | $0.8M | $0.6M |
| Year 4 | $56.7M | $4.1M | 7.0% | $1.0M | $0.7M |
| Year 5 | $58.4M | $4.3M | 7.0% | $1.1M | $0.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $12.0M. Terminal value accounts for 81% of total EV — typical range (60-80%).
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$50.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.041850829143131624
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5