DCF — KINGS DAUGHTERS HOSPITAL
Enterprise Value: $-260.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-260.7M
Enterprise Value
$-81.3M
PV of Cash Flows
$-179.5M
PV of Terminal Value
$-289.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $127.1M | $-16.9M | -13.0% | $-22.3M | $-20.3M |
| Year 2 | $130.9M | $-16.1M | -12.0% | $-21.6M | $-17.9M |
| Year 3 | $134.8M | $-15.2M | -11.0% | $-20.9M | $-15.7M |
| Year 4 | $138.9M | $-15.0M | -11.0% | $-20.9M | $-14.3M |
| Year 5 | $143.0M | $-15.1M | -11.0% | $-21.1M | $-13.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-260.7M. 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$123.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.13802270454025234
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5