DCF — LANE REGIONAL MEDICAL CENTER
Enterprise Value: $-67.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-67.7M
Enterprise Value
$-22.6M
PV of Cash Flows
$-45.0M
PV of Terminal Value
$-72.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $78.8M | $-3.5M | -5.0% | $-6.9M | $-6.3M |
| Year 2 | $81.2M | $-2.8M | -4.0% | $-6.3M | $-5.2M |
| Year 3 | $83.6M | $-2.1M | -3.0% | $-5.6M | $-4.2M |
| Year 4 | $86.1M | $-1.7M | -2.0% | $-5.4M | $-3.7M |
| Year 5 | $88.7M | $-1.6M | -2.0% | $-5.3M | $-3.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-67.7M. 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$76.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.050000001306989
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5