DCF — KINDRED HOSPITAL ST. LOUIS
Enterprise Value: $-44.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-44.7M
Enterprise Value
$-14.4M
PV of Cash Flows
$-30.3M
PV of Terminal Value
$-48.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $35.0M | $-2.7M | -8.0% | $-4.1M | $-3.8M |
| Year 2 | $36.1M | $-2.4M | -7.0% | $-3.9M | $-3.2M |
| Year 3 | $37.2M | $-2.1M | -6.0% | $-3.6M | $-2.7M |
| Year 4 | $38.3M | $-1.9M | -5.0% | $-3.6M | $-2.4M |
| Year 5 | $39.4M | $-1.9M | -5.0% | $-3.6M | $-2.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-44.7M. 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$34.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08072523543372613
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5