DCF — CHI HEALTH ST. FRANCIS
Enterprise Value: $-103.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-103.0M
Enterprise Value
$-34.5M
PV of Cash Flows
$-68.6M
PV of Terminal Value
$-110.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $120.0M | $-5.4M | -4.0% | $-10.5M | $-9.5M |
| Year 2 | $123.6M | $-4.3M | -3.0% | $-9.6M | $-7.9M |
| Year 3 | $127.3M | $-3.2M | -2.0% | $-8.6M | $-6.4M |
| Year 4 | $131.1M | $-2.6M | -2.0% | $-8.2M | $-5.6M |
| Year 5 | $135.0M | $-2.4M | -2.0% | $-8.1M | $-5.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-103.0M. 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$116.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999871232812
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5