DCF — BRONSON LAKEVIEW HOSPITAL
Enterprise Value: $90.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$90.5M
Enterprise Value
$25.0M
PV of Cash Flows
$65.5M
PV of Terminal Value
$105.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $70.0M | $10.6M | 15.0% | $5.4M | $4.9M |
| Year 2 | $72.1M | $11.6M | 16.0% | $6.1M | $5.1M |
| Year 3 | $74.2M | $12.7M | 17.0% | $6.9M | $5.2M |
| Year 4 | $76.5M | $13.5M | 18.0% | $7.4M | $5.0M |
| Year 5 | $78.7M | $14.1M | 18.0% | $7.7M | $4.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $90.5M. Terminal value accounts for 72% 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$67.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.14639279071207126
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5