DCF — MAJOR HOSPITAL
Enterprise Value: $-230.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-230.8M
Enterprise Value
$-73.6M
PV of Cash Flows
$-157.2M
PV of Terminal Value
$-253.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $161.6M | $-14.1M | -9.0% | $-20.9M | $-19.0M |
| Year 2 | $166.5M | $-12.8M | -8.0% | $-19.9M | $-16.4M |
| Year 3 | $171.5M | $-11.5M | -7.0% | $-18.7M | $-14.1M |
| Year 4 | $176.6M | $-10.9M | -6.0% | $-18.4M | $-12.6M |
| Year 5 | $181.9M | $-10.8M | -6.0% | $-18.5M | $-11.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-230.8M. 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$156.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09198676058609696
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5