DCF — HILLSDALE HOSPITAL
Enterprise Value: $-164.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-164.2M
Enterprise Value
$-50.9M
PV of Cash Flows
$-113.3M
PV of Terminal Value
$-182.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $71.8M | $-10.8M | -15.0% | $-13.8M | $-12.6M |
| Year 2 | $74.0M | $-10.4M | -14.0% | $-13.5M | $-11.2M |
| Year 3 | $76.2M | $-9.9M | -13.0% | $-13.2M | $-9.9M |
| Year 4 | $78.5M | $-9.8M | -13.0% | $-13.2M | $-9.0M |
| Year 5 | $80.8M | $-9.9M | -12.0% | $-13.3M | $-8.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-164.2M. 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$69.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1552689160753355
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5