DCF — ST ELIZABETH DEARBORN
Enterprise Value: $-137.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-137.6M
Enterprise Value
$-43.3M
PV of Cash Flows
$-94.2M
PV of Terminal Value
$-151.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $80.7M | $-8.7M | -11.0% | $-12.1M | $-11.0M |
| Year 2 | $83.1M | $-8.1M | -10.0% | $-11.6M | $-9.6M |
| Year 3 | $85.6M | $-7.5M | -9.0% | $-11.1M | $-8.3M |
| Year 4 | $88.2M | $-7.3M | -8.0% | $-11.0M | $-7.5M |
| Year 5 | $90.8M | $-7.3M | -8.0% | $-11.1M | $-6.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-137.6M. 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$78.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11242556893223789
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5