DCF — IU HEALTH WEST HOSPITAL
Enterprise Value: $215.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$215.4M
Enterprise Value
$56.1M
PV of Cash Flows
$159.3M
PV of Terminal Value
$256.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $297.3M | $28.4M | 10.0% | $10.5M | $9.6M |
| Year 2 | $306.2M | $32.3M | 11.0% | $13.2M | $10.9M |
| Year 3 | $315.4M | $36.4M | 12.0% | $15.9M | $12.0M |
| Year 4 | $324.9M | $39.1M | 12.0% | $17.6M | $12.0M |
| Year 5 | $334.6M | $41.1M | 12.0% | $18.8M | $11.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $215.4M. Terminal value accounts for 74% 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$288.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.09038951217187885
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5