DCF — FRANCISCAN HEALTH MUNSTER
Enterprise Value: $-131.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-131.4M
Enterprise Value
$-43.7M
PV of Cash Flows
$-87.8M
PV of Terminal Value
$-141.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $144.0M | $-7.1M | -5.0% | $-13.1M | $-12.0M |
| Year 2 | $148.3M | $-5.8M | -4.0% | $-12.1M | $-10.0M |
| Year 3 | $152.8M | $-4.4M | -3.0% | $-10.9M | $-8.2M |
| Year 4 | $157.4M | $-3.8M | -2.0% | $-10.4M | $-7.1M |
| Year 5 | $162.1M | $-3.5M | -2.0% | $-10.3M | $-6.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-131.4M. 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$139.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05397602770166328
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5