DCF — NORTHERN MONTANA HOSPITAL
Enterprise Value: $-78.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-78.0M
Enterprise Value
$-26.3M
PV of Cash Flows
$-51.7M
PV of Terminal Value
$-83.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $96.1M | $-4.0M | -4.0% | $-8.1M | $-7.3M |
| Year 2 | $98.9M | $-3.1M | -3.0% | $-7.3M | $-6.0M |
| Year 3 | $101.9M | $-2.2M | -2.0% | $-6.5M | $-4.9M |
| Year 4 | $105.0M | $-1.7M | -2.0% | $-6.2M | $-4.2M |
| Year 5 | $108.1M | $-1.5M | -1.0% | $-6.1M | $-3.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-78.0M. 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$93.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04655606196901999
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5