DCF — HOLY FAMILY MEDICAL CENTER
Enterprise Value: $-199.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-199.2M
Enterprise Value
$-61.3M
PV of Cash Flows
$-137.9M
PV of Terminal Value
$-222.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $72.8M | $-13.4M | -18.0% | $-16.4M | $-14.9M |
| Year 2 | $75.0M | $-13.0M | -17.0% | $-16.2M | $-13.4M |
| Year 3 | $77.2M | $-12.6M | -16.0% | $-15.9M | $-11.9M |
| Year 4 | $79.5M | $-12.6M | -16.0% | $-16.0M | $-10.9M |
| Year 5 | $81.9M | $-12.8M | -16.0% | $-16.3M | $-10.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-199.2M. 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$70.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.18854262173481384
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5