DCF — OTTUMWA REGIONAL HEALTH CENTER
Enterprise Value: $-66.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-66.0M
Enterprise Value
$-22.1M
PV of Cash Flows
$-43.9M
PV of Terminal Value
$-70.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $76.8M | $-3.5M | -4.0% | $-6.7M | $-6.1M |
| Year 2 | $79.1M | $-2.8M | -3.0% | $-6.1M | $-5.1M |
| Year 3 | $81.5M | $-2.0M | -2.0% | $-5.5M | $-4.1M |
| Year 4 | $84.0M | $-1.7M | -2.0% | $-5.2M | $-3.6M |
| Year 5 | $86.5M | $-1.5M | -2.0% | $-5.2M | $-3.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-66.0M. 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$74.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999865936327
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5