DCF — BAYSTATE WING HOSPITAL & MEDICAL CTR
Enterprise Value: $-232.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-232.1M
Enterprise Value
$-71.7M
PV of Cash Flows
$-160.4M
PV of Terminal Value
$-258.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $94.5M | $-15.4M | -16.0% | $-19.4M | $-17.6M |
| Year 2 | $97.3M | $-14.9M | -15.0% | $-19.0M | $-15.7M |
| Year 3 | $100.3M | $-14.3M | -14.0% | $-18.6M | $-13.9M |
| Year 4 | $103.3M | $-14.2M | -14.0% | $-18.6M | $-12.7M |
| Year 5 | $106.4M | $-14.4M | -14.0% | $-18.9M | $-11.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-232.1M. 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$91.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16782815635947512
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5