DCF — GRINNELL REGIONAL MEDICAL CENTER
Enterprise Value: $-78.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-78.9M
Enterprise Value
$-25.4M
PV of Cash Flows
$-53.5M
PV of Terminal Value
$-86.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $62.5M | $-4.7M | -7.0% | $-7.3M | $-6.7M |
| Year 2 | $64.3M | $-4.2M | -6.0% | $-6.9M | $-5.7M |
| Year 3 | $66.3M | $-3.6M | -5.0% | $-6.4M | $-4.8M |
| Year 4 | $68.2M | $-3.4M | -5.0% | $-6.3M | $-4.3M |
| Year 5 | $70.3M | $-3.3M | -5.0% | $-6.3M | $-3.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-78.9M. 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$60.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.07982260020870718
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5