DCF — VIA CHRISTI HOSPITAL PITTSBURG INC.
Enterprise Value: $-230.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-230.7M
Enterprise Value
$-71.3M
PV of Cash Flows
$-159.5M
PV of Terminal Value
$-256.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $93.1M | $-15.3M | -16.0% | $-19.3M | $-17.5M |
| Year 2 | $95.9M | $-14.8M | -15.0% | $-18.9M | $-15.6M |
| Year 3 | $98.8M | $-14.3M | -14.0% | $-18.5M | $-13.9M |
| Year 4 | $101.8M | $-14.2M | -14.0% | $-18.5M | $-12.6M |
| Year 5 | $104.8M | $-14.4M | -14.0% | $-18.8M | $-11.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-230.7M. 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$90.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16943026707511352
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5