DCF — COOLEY DICKINSON HOSPITAL
Enterprise Value: $8.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$8.9M
Enterprise Value
$-3.4M
PV of Cash Flows
$12.4M
PV of Terminal Value
$19.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $240.6M | $6.7M | 3.0% | $-3.7M | $-3.3M |
| Year 2 | $247.9M | $9.4M | 4.0% | $-1.9M | $-1.6M |
| Year 3 | $255.3M | $12.2M | 5.0% | $-0.1M | $-0.0M |
| Year 4 | $263.0M | $13.9M | 5.0% | $0.9M | $0.6M |
| Year 5 | $270.9M | $15.0M | 6.0% | $1.5M | $0.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $8.9M. Terminal value accounts for 139% 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$233.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.022776753282444398
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5