DCF — ASCENSION ST. VINCENT KOKOMO
Enterprise Value: $100.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$100.7M
Enterprise Value
$25.4M
PV of Cash Flows
$75.3M
PV of Terminal Value
$121.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $172.2M | $14.1M | 8.0% | $4.3M | $3.9M |
| Year 2 | $177.4M | $16.3M | 9.0% | $5.8M | $4.8M |
| Year 3 | $182.7M | $18.6M | 10.0% | $7.3M | $5.5M |
| Year 4 | $188.2M | $20.1M | 11.0% | $8.3M | $5.6M |
| Year 5 | $193.8M | $21.2M | 11.0% | $8.9M | $5.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $100.7M. Terminal value accounts for 75% 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$167.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07666891959248844
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5