DCF — ST. ANTHONY REGIONAL HOSPITAL
Enterprise Value: $-74.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-74.3M
Enterprise Value
$-24.8M
PV of Cash Flows
$-49.4M
PV of Terminal Value
$-79.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $86.5M | $-3.9M | -5.0% | $-7.6M | $-6.9M |
| Year 2 | $89.1M | $-3.1M | -4.0% | $-6.9M | $-5.7M |
| Year 3 | $91.8M | $-2.3M | -3.0% | $-6.2M | $-4.6M |
| Year 4 | $94.5M | $-1.9M | -2.0% | $-5.9M | $-4.0M |
| Year 5 | $97.4M | $-1.7M | -2.0% | $-5.8M | $-3.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-74.3M. 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$84.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.050000000595378444
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5