DCF — DIGINTY HEALTH ST ROSE DOMINICAN
Enterprise Value: $65.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$65.9M
Enterprise Value
$17.9M
PV of Cash Flows
$48.0M
PV of Terminal Value
$77.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $63.3M | $8.0M | 13.0% | $3.7M | $3.4M |
| Year 2 | $65.2M | $8.9M | 14.0% | $4.3M | $3.6M |
| Year 3 | $67.2M | $9.8M | 15.0% | $5.0M | $3.7M |
| Year 4 | $69.2M | $10.5M | 15.0% | $5.4M | $3.7M |
| Year 5 | $71.3M | $11.0M | 15.0% | $5.7M | $3.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $65.9M. Terminal value accounts for 73% of total EV — typical range (60-80%).
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$61.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12153252206007735
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5