DCF — LAKE HURON MEDICAL CENTER
Enterprise Value: $-148.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-148.1M
Enterprise Value
$-45.8M
PV of Cash Flows
$-102.3M
PV of Terminal Value
$-164.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $60.3M | $-9.8M | -16.0% | $-12.4M | $-11.2M |
| Year 2 | $62.1M | $-9.5M | -15.0% | $-12.1M | $-10.0M |
| Year 3 | $64.0M | $-9.1M | -14.0% | $-11.8M | $-8.9M |
| Year 4 | $65.9M | $-9.1M | -14.0% | $-11.9M | $-8.1M |
| Year 5 | $67.9M | $-9.2M | -14.0% | $-12.1M | $-7.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-148.1M. 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$58.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16777066411672786
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5