DCF — ESSENTIA HEALTH MOOSE LAKE
Enterprise Value: $-33.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-33.6M
Enterprise Value
$-11.2M
PV of Cash Flows
$-22.4M
PV of Terminal Value
$-36.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $39.2M | $-1.8M | -4.0% | $-3.4M | $-3.1M |
| Year 2 | $40.4M | $-1.4M | -3.0% | $-3.1M | $-2.6M |
| Year 3 | $41.6M | $-1.0M | -2.0% | $-2.8M | $-2.1M |
| Year 4 | $42.9M | $-0.9M | -2.0% | $-2.7M | $-1.8M |
| Year 5 | $44.2M | $-0.8M | -2.0% | $-2.6M | $-1.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-33.6M. 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$38.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04985880559329584
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5