DCF — MYMICHIGAN MEDICAL CENTER-CLARE
Enterprise Value: $-11.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-11.5M
Enterprise Value
$-5.4M
PV of Cash Flows
$-6.1M
PV of Terminal Value
$-9.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $69.7M | $0.6M | 1.0% | $-2.4M | $-2.1M |
| Year 2 | $71.8M | $1.3M | 2.0% | $-1.7M | $-1.4M |
| Year 3 | $74.0M | $2.1M | 3.0% | $-1.1M | $-0.8M |
| Year 4 | $76.2M | $2.5M | 3.0% | $-0.8M | $-0.6M |
| Year 5 | $78.5M | $2.8M | 4.0% | $-0.7M | $-0.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-11.5M. 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$67.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.003446836824785509
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5