DCF — ST LUKE COMMUNITY HOSPITAL
Enterprise Value: $-65.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-65.3M
Enterprise Value
$-20.7M
PV of Cash Flows
$-44.6M
PV of Terminal Value
$-71.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $43.1M | $-4.0M | -9.0% | $-5.9M | $-5.3M |
| Year 2 | $44.3M | $-3.7M | -8.0% | $-5.6M | $-4.6M |
| Year 3 | $45.7M | $-3.4M | -7.0% | $-5.3M | $-4.0M |
| Year 4 | $47.0M | $-3.2M | -7.0% | $-5.2M | $-3.6M |
| Year 5 | $48.5M | $-3.2M | -7.0% | $-5.3M | $-3.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-65.3M. 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$41.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09856476826953794
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5