DCF — N. OAKS REHABILITATION HOSPITAL
Enterprise Value: $6.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$6.3M
Enterprise Value
$1.6M
PV of Cash Flows
$4.7M
PV of Terminal Value
$7.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $10.1M | $0.9M | 8.0% | $0.3M | $0.3M |
| Year 2 | $10.4M | $1.0M | 9.0% | $0.4M | $0.3M |
| Year 3 | $10.7M | $1.1M | 10.0% | $0.5M | $0.3M |
| Year 4 | $11.1M | $1.2M | 11.0% | $0.5M | $0.4M |
| Year 5 | $11.4M | $1.3M | 11.0% | $0.6M | $0.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $6.3M. 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$9.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999995525564636
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5