DCF — MONTANA STATE HOSPITAL
Enterprise Value: $-95.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-95.4M
Enterprise Value
$-29.5M
PV of Cash Flows
$-65.9M
PV of Terminal Value
$-106.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $40.3M | $-6.3M | -16.0% | $-8.0M | $-7.3M |
| Year 2 | $41.5M | $-6.1M | -15.0% | $-7.8M | $-6.5M |
| Year 3 | $42.7M | $-5.8M | -14.0% | $-7.6M | $-5.7M |
| Year 4 | $44.0M | $-5.8M | -13.0% | $-7.6M | $-5.2M |
| Year 5 | $45.3M | $-5.8M | -13.0% | $-7.8M | $-4.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-95.4M. 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$39.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1614735472007149
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5