DCF — RIVERWOOD HEALTHCARE CENTER
Enterprise Value: $-49.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-49.9M
Enterprise Value
$-17.7M
PV of Cash Flows
$-32.2M
PV of Terminal Value
$-51.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $88.0M | $-2.1M | -2.0% | $-5.8M | $-5.3M |
| Year 2 | $90.7M | $-1.2M | -1.0% | $-5.1M | $-4.2M |
| Year 3 | $93.4M | $-0.3M | -0.0% | $-4.3M | $-3.2M |
| Year 4 | $96.2M | $0.1M | 0.0% | $-3.9M | $-2.7M |
| Year 5 | $99.1M | $0.4M | 0.0% | $-3.8M | $-2.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-49.9M. 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$85.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.028510493070552416
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5