DCF — ST. FRANCIS HOSPITAL
Enterprise Value: $65.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$65.8M
Enterprise Value
$16.7M
PV of Cash Flows
$49.1M
PV of Terminal Value
$79.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $109.4M | $9.1M | 8.0% | $2.9M | $2.6M |
| Year 2 | $112.7M | $10.5M | 9.0% | $3.8M | $3.2M |
| Year 3 | $116.1M | $12.0M | 10.0% | $4.8M | $3.6M |
| Year 4 | $119.6M | $12.9M | 11.0% | $5.4M | $3.7M |
| Year 5 | $123.1M | $13.6M | 11.0% | $5.8M | $3.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $65.8M. Terminal value accounts for 75% 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$106.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07825060359056249
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5