DCF — BOONE HOSPITAL CENTER
Enterprise Value: $-306.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-306.5M
Enterprise Value
$-102.5M
PV of Cash Flows
$-204.0M
PV of Terminal Value
$-328.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $356.9M | $-16.1M | -4.0% | $-31.2M | $-28.3M |
| Year 2 | $367.6M | $-12.9M | -3.0% | $-28.4M | $-23.5M |
| Year 3 | $378.7M | $-9.5M | -2.0% | $-25.5M | $-19.2M |
| Year 4 | $390.0M | $-7.8M | -2.0% | $-24.3M | $-16.6M |
| Year 5 | $401.7M | $-7.0M | -2.0% | $-24.0M | $-14.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-306.5M. 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$346.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999956713425
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5