DCF — SPARROW IONIA HOSPITAL
Enterprise Value: $52.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$52.8M
Enterprise Value
$13.9M
PV of Cash Flows
$38.9M
PV of Terminal Value
$62.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $66.9M | $6.8M | 10.0% | $2.7M | $2.5M |
| Year 2 | $68.9M | $7.7M | 11.0% | $3.3M | $2.7M |
| Year 3 | $71.0M | $8.6M | 12.0% | $3.9M | $2.9M |
| Year 4 | $73.1M | $9.3M | 13.0% | $4.3M | $2.9M |
| Year 5 | $75.3M | $9.7M | 13.0% | $4.6M | $2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $52.8M. Terminal value accounts for 74% of total EV — typical range (60-80%).
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$65.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.09679215755763157
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5