DCF — KINDRED HOSPITAL LOUISVILLE
Enterprise Value: $-57.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-57.6M
Enterprise Value
$-19.3M
PV of Cash Flows
$-38.3M
PV of Terminal Value
$-61.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $67.1M | $-3.0M | -5.0% | $-5.9M | $-5.3M |
| Year 2 | $69.1M | $-2.4M | -4.0% | $-5.3M | $-4.4M |
| Year 3 | $71.2M | $-1.8M | -3.0% | $-4.8M | $-3.6M |
| Year 4 | $73.3M | $-1.5M | -2.0% | $-4.6M | $-3.1M |
| Year 5 | $75.5M | $-1.3M | -2.0% | $-4.5M | $-2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-57.6M. 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$65.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05000000153558131
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5