DCF — NASHOBA VALLEY HOSPITAL
Enterprise Value: $-33.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-33.1M
Enterprise Value
$-12.2M
PV of Cash Flows
$-20.9M
PV of Terminal Value
$-33.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $72.9M | $-1.1M | -2.0% | $-4.2M | $-3.8M |
| Year 2 | $75.0M | $-0.4M | -1.0% | $-3.6M | $-2.9M |
| Year 3 | $77.3M | $0.4M | 0.0% | $-2.9M | $-2.2M |
| Year 4 | $79.6M | $0.8M | 1.0% | $-2.6M | $-1.8M |
| Year 5 | $82.0M | $1.0M | 1.0% | $-2.5M | $-1.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-33.1M. 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$70.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.020185412613358895
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5