DCF — DUPONT HOSPITAL
Enterprise Value: $131.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$131.5M
Enterprise Value
$33.5M
PV of Cash Flows
$98.0M
PV of Terminal Value
$157.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $212.5M | $18.1M | 9.0% | $5.9M | $5.3M |
| Year 2 | $218.8M | $20.8M | 10.0% | $7.7M | $6.4M |
| Year 3 | $225.4M | $23.7M | 11.0% | $9.6M | $7.2M |
| Year 4 | $232.2M | $25.5M | 11.0% | $10.8M | $7.4M |
| Year 5 | $239.1M | $26.9M | 11.0% | $11.5M | $7.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $131.5M. 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$206.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000193908491
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5