DCF — INTENSIVE SPECIALTY HOSPITAL
Enterprise Value: $-99.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-99.5M
Enterprise Value
$-31.3M
PV of Cash Flows
$-68.2M
PV of Terminal Value
$-109.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $56.5M | $-6.3M | -11.0% | $-8.7M | $-7.9M |
| Year 2 | $58.2M | $-5.9M | -10.0% | $-8.4M | $-6.9M |
| Year 3 | $59.9M | $-5.5M | -9.0% | $-8.0M | $-6.0M |
| Year 4 | $61.7M | $-5.3M | -9.0% | $-8.0M | $-5.4M |
| Year 5 | $63.6M | $-5.3M | -8.0% | $-8.0M | $-5.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-99.5M. 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$54.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11663387447129003
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5