DCF — ST. FRANCIS MEDICAL CENTER
Enterprise Value: $-65.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-65.6M
Enterprise Value
$-20.1M
PV of Cash Flows
$-45.5M
PV of Terminal Value
$-73.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $22.7M | $-4.4M | -19.0% | $-5.4M | $-4.9M |
| Year 2 | $23.4M | $-4.3M | -18.0% | $-5.3M | $-4.4M |
| Year 3 | $24.1M | $-4.2M | -17.0% | $-5.2M | $-3.9M |
| Year 4 | $24.8M | $-4.2M | -17.0% | $-5.3M | $-3.6M |
| Year 5 | $25.5M | $-4.3M | -17.0% | $-5.4M | $-3.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-65.6M. 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$22.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.19993726230244627
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5