DCF — DAVIESS COMMUNITY HOSPITAL
Enterprise Value: $-160.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-160.8M
Enterprise Value
$-49.6M
PV of Cash Flows
$-111.2M
PV of Terminal Value
$-179.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $63.2M | $-10.7M | -17.0% | $-13.4M | $-12.2M |
| Year 2 | $65.1M | $-10.4M | -16.0% | $-13.1M | $-10.8M |
| Year 3 | $67.1M | $-10.0M | -15.0% | $-12.9M | $-9.7M |
| Year 4 | $69.1M | $-10.0M | -14.0% | $-12.9M | $-8.8M |
| Year 5 | $71.1M | $-10.1M | -14.0% | $-13.1M | $-8.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-160.8M. 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$61.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.17427714649581402
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5