DCF — COMMUNITY HOSPITAL OF ANACONDA
Enterprise Value: $-6.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-6.3M
Enterprise Value
$-4.3M
PV of Cash Flows
$-2.0M
PV of Terminal Value
$-3.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $91.6M | $1.6M | 2.0% | $-2.3M | $-2.1M |
| Year 2 | $94.4M | $2.6M | 3.0% | $-1.5M | $-1.2M |
| Year 3 | $97.2M | $3.6M | 4.0% | $-0.8M | $-0.6M |
| Year 4 | $100.1M | $4.3M | 4.0% | $-0.4M | $-0.3M |
| Year 5 | $103.1M | $4.6M | 5.0% | $-0.2M | $-0.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-6.3M. 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$89.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.012520227489214188
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5