DCF — OWATONNA HOSPITAL
Enterprise Value: $-73.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-73.4M
Enterprise Value
$-23.7M
PV of Cash Flows
$-49.7M
PV of Terminal Value
$-80.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $59.6M | $-4.3M | -7.0% | $-6.8M | $-6.2M |
| Year 2 | $61.4M | $-3.8M | -6.0% | $-6.4M | $-5.3M |
| Year 3 | $63.3M | $-3.3M | -5.0% | $-6.0M | $-4.5M |
| Year 4 | $65.2M | $-3.1M | -5.0% | $-5.9M | $-4.0M |
| Year 5 | $67.1M | $-3.0M | -4.0% | $-5.9M | $-3.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-73.4M. 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$57.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0774664884082299
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5