DCF — SURGICAL SPECIALTY CENTER BATON ROUG
Enterprise Value: $31.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$31.7M
Enterprise Value
$8.1M
PV of Cash Flows
$23.7M
PV of Terminal Value
$38.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $51.3M | $4.4M | 8.0% | $1.4M | $1.3M |
| Year 2 | $52.8M | $5.0M | 9.0% | $1.9M | $1.5M |
| Year 3 | $54.4M | $5.7M | 10.0% | $2.3M | $1.7M |
| Year 4 | $56.1M | $6.2M | 11.0% | $2.6M | $1.8M |
| Year 5 | $57.8M | $6.5M | 11.0% | $2.8M | $1.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $31.7M. Terminal value accounts for 75% of total EV — typical range (60-80%).
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$49.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999437929513
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5