DCF — HOSPITAL FOR BEHAVIORAL MEDICINE
Enterprise Value: $-54.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-54.7M
Enterprise Value
$-17.2M
PV of Cash Flows
$-37.6M
PV of Terminal Value
$-60.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $29.6M | $-3.5M | -12.0% | $-4.7M | $-4.3M |
| Year 2 | $30.5M | $-3.3M | -11.0% | $-4.6M | $-3.8M |
| Year 3 | $31.4M | $-3.1M | -10.0% | $-4.4M | $-3.3M |
| Year 4 | $32.4M | $-3.0M | -9.0% | $-4.4M | $-3.0M |
| Year 5 | $33.3M | $-3.0M | -9.0% | $-4.4M | $-2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-54.7M. 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$28.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.12309292269098832
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5