DCF — ADVENTIST REHAB. HOSPT. OF MD
Enterprise Value: $21.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$21.6M
Enterprise Value
$4.6M
PV of Cash Flows
$17.0M
PV of Terminal Value
$27.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $68.9M | $3.8M | 6.0% | $0.4M | $0.3M |
| Year 2 | $70.9M | $4.6M | 7.0% | $0.9M | $0.7M |
| Year 3 | $73.1M | $5.5M | 8.0% | $1.5M | $1.1M |
| Year 4 | $75.3M | $6.0M | 8.0% | $1.8M | $1.2M |
| Year 5 | $77.5M | $6.4M | 8.0% | $2.0M | $1.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $21.6M. Terminal value accounts for 79% 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$66.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.05001698253747703
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5