DCF — HARBOR OAKS HOSPITAL
Enterprise Value: $32.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$32.8M
Enterprise Value
$8.4M
PV of Cash Flows
$24.5M
PV of Terminal Value
$39.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $53.0M | $4.5M | 9.0% | $1.5M | $1.3M |
| Year 2 | $54.6M | $5.2M | 10.0% | $1.9M | $1.6M |
| Year 3 | $56.3M | $5.9M | 11.0% | $2.4M | $1.8M |
| Year 4 | $58.0M | $6.4M | 11.0% | $2.7M | $1.8M |
| Year 5 | $59.7M | $6.7M | 11.0% | $2.9M | $1.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $32.8M. 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$51.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000776855606
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5