DCF — IBERIA MEDICAL CENTER
Enterprise Value: $-7.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-7.1M
Enterprise Value
$-5.0M
PV of Cash Flows
$-2.1M
PV of Terminal Value
$-3.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $110.2M | $2.0M | 2.0% | $-2.7M | $-2.4M |
| Year 2 | $113.5M | $3.2M | 3.0% | $-1.7M | $-1.4M |
| Year 3 | $116.9M | $4.4M | 4.0% | $-0.9M | $-0.7M |
| Year 4 | $120.4M | $5.2M | 4.0% | $-0.5M | $-0.3M |
| Year 5 | $124.0M | $5.6M | 5.0% | $-0.2M | $-0.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-7.1M. 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$107.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.012970627791616146
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5