DCF — JAMAICA HOSPITAL MEDICAL CENTER
Enterprise Value: $-1.7B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-1.7B
Enterprise Value
$-523.8M
PV of Cash Flows
$-1.2B
PV of Terminal Value
$-1.9B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $628.7M | $-114.0M | -18.0% | $-140.7M | $-127.9M |
| Year 2 | $647.6M | $-111.0M | -17.0% | $-138.4M | $-114.4M |
| Year 3 | $667.0M | $-107.6M | -16.0% | $-135.9M | $-102.1M |
| Year 4 | $687.0M | $-107.4M | -16.0% | $-136.5M | $-93.2M |
| Year 5 | $707.6M | $-108.9M | -15.0% | $-138.8M | $-86.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-1.7B. 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$610.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.18638763308793121
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5