DCF — HARRINGTON MEMORIAL HOSPITAL
Enterprise Value: $-118.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-118.8M
Enterprise Value
$-40.3M
PV of Cash Flows
$-78.5M
PV of Terminal Value
$-126.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $154.3M | $-5.9M | -4.0% | $-12.5M | $-11.3M |
| Year 2 | $158.9M | $-4.5M | -3.0% | $-11.2M | $-9.3M |
| Year 3 | $163.7M | $-3.0M | -2.0% | $-9.9M | $-7.5M |
| Year 4 | $168.6M | $-2.3M | -1.0% | $-9.4M | $-6.4M |
| Year 5 | $173.7M | $-1.9M | -1.0% | $-9.2M | $-5.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-118.8M. 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$149.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04342888152973432
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5