DCF — REHABILITATION HOSPITAL OF INDIANA
Enterprise Value: $-50.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-50.5M
Enterprise Value
$-16.4M
PV of Cash Flows
$-34.1M
PV of Terminal Value
$-55.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $44.5M | $-2.9M | -7.0% | $-4.8M | $-4.4M |
| Year 2 | $45.8M | $-2.5M | -6.0% | $-4.5M | $-3.7M |
| Year 3 | $47.2M | $-2.1M | -5.0% | $-4.1M | $-3.1M |
| Year 4 | $48.6M | $-2.0M | -4.0% | $-4.0M | $-2.7M |
| Year 5 | $50.0M | $-1.9M | -4.0% | $-4.0M | $-2.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-50.5M. 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$43.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.07054695989612342
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5