DCF — SUSAN B. ALLEN MEMORIAL HOSPITAL
Enterprise Value: $-90.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-90.0M
Enterprise Value
$-27.7M
PV of Cash Flows
$-62.3M
PV of Terminal Value
$-100.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $33.5M | $-6.0M | -18.0% | $-7.4M | $-6.8M |
| Year 2 | $34.6M | $-5.9M | -17.0% | $-7.3M | $-6.0M |
| Year 3 | $35.6M | $-5.7M | -16.0% | $-7.2M | $-5.4M |
| Year 4 | $36.7M | $-5.7M | -15.0% | $-7.2M | $-4.9M |
| Year 5 | $37.8M | $-5.7M | -15.0% | $-7.3M | $-4.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-90.0M. 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$32.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.18450699732157927
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5