DCF — MARIANJOY REHAB HOSPITAL & CLINIC
Enterprise Value: $-136.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-136.1M
Enterprise Value
$-43.2M
PV of Cash Flows
$-92.9M
PV of Terminal Value
$-149.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $88.9M | $-8.4M | -9.0% | $-12.2M | $-11.1M |
| Year 2 | $91.6M | $-7.7M | -8.0% | $-11.6M | $-9.6M |
| Year 3 | $94.3M | $-7.0M | -7.0% | $-11.0M | $-8.3M |
| Year 4 | $97.2M | $-6.8M | -7.0% | $-10.9M | $-7.4M |
| Year 5 | $100.1M | $-6.7M | -7.0% | $-11.0M | $-6.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-136.1M. 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$86.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09959096635240361
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5