DCF — SALEM MEMORIAL DISTRICT HOSPITAL
Enterprise Value: $-73.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-73.2M
Enterprise Value
$-22.5M
PV of Cash Flows
$-50.7M
PV of Terminal Value
$-81.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $27.0M | $-4.9M | -18.0% | $-6.0M | $-5.5M |
| Year 2 | $27.8M | $-4.8M | -17.0% | $-5.9M | $-4.9M |
| Year 3 | $28.6M | $-4.6M | -16.0% | $-5.8M | $-4.4M |
| Year 4 | $29.5M | $-4.6M | -16.0% | $-5.9M | $-4.0M |
| Year 5 | $30.4M | $-4.7M | -15.0% | $-6.0M | $-3.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-73.2M. 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$26.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1867627088234799
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5