DCF — ST. JOSEPHS AREA HEALTH SERVICES
Enterprise Value: $-64.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-64.9M
Enterprise Value
$-20.8M
PV of Cash Flows
$-44.1M
PV of Terminal Value
$-71.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $47.9M | $-3.9M | -8.0% | $-5.9M | $-5.4M |
| Year 2 | $49.3M | $-3.5M | -7.0% | $-5.6M | $-4.6M |
| Year 3 | $50.8M | $-3.1M | -6.0% | $-5.3M | $-4.0M |
| Year 4 | $52.3M | $-3.0M | -6.0% | $-5.2M | $-3.5M |
| Year 5 | $53.9M | $-2.9M | -5.0% | $-5.2M | $-3.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-64.9M. 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$46.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08667356326014199
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5