DCF — LAKEVIEW MEMORIAL
Enterprise Value: $262.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$262.5M
Enterprise Value
$66.8M
PV of Cash Flows
$195.7M
PV of Terminal Value
$315.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $424.2M | $36.1M | 9.0% | $11.7M | $10.7M |
| Year 2 | $436.9M | $41.5M | 10.0% | $15.4M | $12.7M |
| Year 3 | $450.0M | $47.3M | 11.0% | $19.2M | $14.4M |
| Year 4 | $463.5M | $51.0M | 11.0% | $21.5M | $14.7M |
| Year 5 | $477.5M | $53.7M | 11.0% | $23.1M | $14.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $262.5M. 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$411.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000116545816
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5