DCF — IOWA SPECIALTY HOSPITAL - CLARION
Enterprise Value: $-13.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-13.9M
Enterprise Value
$-6.4M
PV of Cash Flows
$-7.5M
PV of Terminal Value
$-12.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $79.6M | $0.6M | 1.0% | $-2.8M | $-2.5M |
| Year 2 | $82.0M | $1.4M | 2.0% | $-2.0M | $-1.7M |
| Year 3 | $84.4M | $2.3M | 3.0% | $-1.3M | $-1.0M |
| Year 4 | $87.0M | $2.8M | 3.0% | $-1.0M | $-0.7M |
| Year 5 | $89.6M | $3.1M | 3.0% | $-0.9M | $-0.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-13.9M. 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$77.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0024525599437913875
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5