DCF — UNITYPOINT HEALTH-MARSHALLTOWN
Enterprise Value: $-79.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-79.0M
Enterprise Value
$-25.6M
PV of Cash Flows
$-53.4M
PV of Terminal Value
$-85.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $67.9M | $-4.6M | -7.0% | $-7.5M | $-6.8M |
| Year 2 | $69.9M | $-4.0M | -6.0% | $-7.0M | $-5.8M |
| Year 3 | $72.0M | $-3.4M | -5.0% | $-6.5M | $-4.9M |
| Year 4 | $74.2M | $-3.2M | -4.0% | $-6.3M | $-4.3M |
| Year 5 | $76.4M | $-3.1M | -4.0% | $-6.3M | $-3.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-79.0M. 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$65.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.07248201674913929
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5