DCF — SINAI HOSPITAL OF BALTIMORE INC.
Enterprise Value: $-726.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-726.0M
Enterprise Value
$-242.8M
PV of Cash Flows
$-483.2M
PV of Terminal Value
$-778.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $845.5M | $-38.0M | -4.0% | $-73.8M | $-67.1M |
| Year 2 | $870.9M | $-30.5M | -3.0% | $-67.3M | $-55.7M |
| Year 3 | $897.0M | $-22.4M | -2.0% | $-60.4M | $-45.4M |
| Year 4 | $923.9M | $-18.5M | -2.0% | $-57.6M | $-39.3M |
| Year 5 | $951.6M | $-16.7M | -2.0% | $-56.9M | $-35.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-726.0M. 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$820.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.049999999512726934
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5