DCF — THE FINLEY HOSPITAL
Enterprise Value: $-23.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-23.7M
Enterprise Value
$-10.7M
PV of Cash Flows
$-13.0M
PV of Terminal Value
$-20.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $125.4M | $0.8M | 1.0% | $-4.5M | $-4.1M |
| Year 2 | $129.1M | $2.1M | 2.0% | $-3.4M | $-2.8M |
| Year 3 | $133.0M | $3.5M | 3.0% | $-2.2M | $-1.6M |
| Year 4 | $137.0M | $4.3M | 3.0% | $-1.7M | $-1.2M |
| Year 5 | $141.1M | $4.8M | 3.0% | $-1.5M | $-0.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-23.7M. 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$121.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0011660012798753322
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5