DCF — MYMICHIGAN MEDICAL CENTER ALMA
Enterprise Value: $-144.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-144.4M
Enterprise Value
$-47.6M
PV of Cash Flows
$-96.8M
PV of Terminal Value
$-156.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $146.5M | $-8.0M | -5.0% | $-14.2M | $-12.9M |
| Year 2 | $150.9M | $-6.7M | -4.0% | $-13.1M | $-10.8M |
| Year 3 | $155.4M | $-5.3M | -3.0% | $-11.9M | $-9.0M |
| Year 4 | $160.0M | $-4.7M | -3.0% | $-11.5M | $-7.8M |
| Year 5 | $164.8M | $-4.4M | -3.0% | $-11.4M | $-7.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-144.4M. 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$142.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.059400674522788535
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5