DCF — BEATRICE COMMUNITY HOSPITAL
Enterprise Value: $-30.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-30.0M
Enterprise Value
$-11.8M
PV of Cash Flows
$-18.2M
PV of Terminal Value
$-29.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $87.2M | $-0.6M | -1.0% | $-4.3M | $-3.9M |
| Year 2 | $89.8M | $0.3M | 0.0% | $-3.5M | $-2.9M |
| Year 3 | $92.5M | $1.2M | 1.0% | $-2.7M | $-2.0M |
| Year 4 | $95.2M | $1.7M | 2.0% | $-2.3M | $-1.6M |
| Year 5 | $98.1M | $2.0M | 2.0% | $-2.1M | $-1.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-30.0M. 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$84.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.012071061021586532
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5