DCF — ATLANTIC GENERAL HOSPITAL
Enterprise Value: $-276.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-276.3M
Enterprise Value
$-86.7M
PV of Cash Flows
$-189.5M
PV of Terminal Value
$-305.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $153.1M | $-17.6M | -11.0% | $-24.1M | $-21.9M |
| Year 2 | $157.7M | $-16.5M | -10.0% | $-23.2M | $-19.2M |
| Year 3 | $162.4M | $-15.4M | -9.0% | $-22.3M | $-16.7M |
| Year 4 | $167.3M | $-15.0M | -9.0% | $-22.1M | $-15.1M |
| Year 5 | $172.3M | $-15.0M | -9.0% | $-22.3M | $-13.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-276.3M. 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$148.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11980677855621256
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5