DCF — OCHSNER MEDICAL CENTER - KENNER LLC
Enterprise Value: $-114.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-114.7M
Enterprise Value
$-40.6M
PV of Cash Flows
$-74.1M
PV of Terminal Value
$-119.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $199.6M | $-4.8M | -2.0% | $-13.3M | $-12.0M |
| Year 2 | $205.6M | $-2.9M | -1.0% | $-11.6M | $-9.6M |
| Year 3 | $211.8M | $-0.9M | -0.0% | $-9.8M | $-7.4M |
| Year 4 | $218.1M | $0.2M | 0.0% | $-9.0M | $-6.2M |
| Year 5 | $224.7M | $0.8M | 0.0% | $-8.7M | $-5.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-114.7M. 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$193.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.029044865579043816
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5