DCF — HARFORD MEMORIAL HOSPITAL
Enterprise Value: $-49.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-49.3M
Enterprise Value
$-18.1M
PV of Cash Flows
$-31.2M
PV of Terminal Value
$-50.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $105.5M | $-1.7M | -2.0% | $-6.2M | $-5.6M |
| Year 2 | $108.7M | $-0.7M | -1.0% | $-5.3M | $-4.4M |
| Year 3 | $111.9M | $0.4M | 0.0% | $-4.3M | $-3.2M |
| Year 4 | $115.3M | $1.0M | 1.0% | $-3.9M | $-2.6M |
| Year 5 | $118.7M | $1.3M | 1.0% | $-3.7M | $-2.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-49.3M. 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$102.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.021131192088875227
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5