DCF — FAIRVIEW LAKES REGIONAL MEDICAL CTR
Enterprise Value: $104.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$104.9M
Enterprise Value
$27.9M
PV of Cash Flows
$77.0M
PV of Terminal Value
$124.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $123.2M | $13.3M | 11.0% | $5.5M | $5.0M |
| Year 2 | $126.9M | $15.0M | 12.0% | $6.6M | $5.5M |
| Year 3 | $130.7M | $16.7M | 13.0% | $7.8M | $5.9M |
| Year 4 | $134.6M | $17.9M | 13.0% | $8.6M | $5.8M |
| Year 5 | $138.7M | $18.8M | 14.0% | $9.1M | $5.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $104.9M. Terminal value accounts for 73% 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$119.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.10284226353563403
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5