DCF — GOTHENBURG MEMORIAL HOSP
Enterprise Value: $-52.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-52.7M
Enterprise Value
$-16.5M
PV of Cash Flows
$-36.1M
PV of Terminal Value
$-58.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $29.0M | $-3.4M | -12.0% | $-4.6M | $-4.2M |
| Year 2 | $29.9M | $-3.2M | -11.0% | $-4.4M | $-3.7M |
| Year 3 | $30.7M | $-2.9M | -10.0% | $-4.2M | $-3.2M |
| Year 4 | $31.7M | $-2.9M | -9.0% | $-4.2M | $-2.9M |
| Year 5 | $32.6M | $-2.9M | -9.0% | $-4.3M | $-2.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-52.7M. 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$28.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.12074195023399477
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5