DCF — HARRISON MEMORIAL HOSPITAL
Enterprise Value: $-106.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-106.1M
Enterprise Value
$-33.7M
PV of Cash Flows
$-72.4M
PV of Terminal Value
$-116.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $69.8M | $-6.5M | -9.0% | $-9.5M | $-8.6M |
| Year 2 | $71.9M | $-6.0M | -8.0% | $-9.1M | $-7.5M |
| Year 3 | $74.1M | $-5.5M | -7.0% | $-8.6M | $-6.5M |
| Year 4 | $76.3M | $-5.2M | -7.0% | $-8.5M | $-5.8M |
| Year 5 | $78.6M | $-5.2M | -7.0% | $-8.5M | $-5.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-106.1M. 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$67.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09876108983322666
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5