DCF — NORTHEAST REHABILITATION HOSPITAL
Enterprise Value: $-23.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-23.2M
Enterprise Value
$-10.1M
PV of Cash Flows
$-13.1M
PV of Terminal Value
$-21.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $105.8M | $0.3M | 0.0% | $-4.1M | $-3.8M |
| Year 2 | $108.9M | $1.4M | 1.0% | $-3.2M | $-2.6M |
| Year 3 | $112.2M | $2.6M | 2.0% | $-2.1M | $-1.6M |
| Year 4 | $115.6M | $3.3M | 3.0% | $-1.7M | $-1.2M |
| Year 5 | $119.0M | $3.7M | 3.0% | $-1.5M | $-1.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-23.2M. 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$102.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0017258049797134799
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5