DCF — ALBANY MEDICAL CENTER HOSPITAL
Enterprise Value: $-3.2B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-3.2B
Enterprise Value
$-973.9M
PV of Cash Flows
$-2.2B
PV of Terminal Value
$-3.5B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.1B | $-212.8M | -19.0% | $-261.1M | $-237.4M |
| Year 2 | $1.2B | $-207.4M | -18.0% | $-257.2M | $-212.5M |
| Year 3 | $1.2B | $-201.5M | -17.0% | $-252.8M | $-189.9M |
| Year 4 | $1.2B | $-201.3M | -16.0% | $-254.1M | $-173.6M |
| Year 5 | $1.3B | $-204.1M | -16.0% | $-258.5M | $-160.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-3.2B. 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$1.1B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1914098667452446
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5