DCF — MAYO CLINIC HEALTH SYSTEM - RED WING
Enterprise Value: $-2.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-2.5M
Enterprise Value
$-4.7M
PV of Cash Flows
$2.2M
PV of Terminal Value
$3.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $153.8M | $3.5M | 2.0% | $-3.0M | $-2.8M |
| Year 2 | $158.4M | $5.2M | 3.0% | $-1.8M | $-1.5M |
| Year 3 | $163.2M | $7.0M | 4.0% | $-0.7M | $-0.5M |
| Year 4 | $168.1M | $8.0M | 5.0% | $-0.1M | $-0.0M |
| Year 5 | $173.1M | $8.7M | 5.0% | $0.3M | $0.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-2.5M. 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$149.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.017606130854619685
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5