DCF — CHENANGO MEMORIAL HOSPITAL
Enterprise Value: $-84.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-84.2M
Enterprise Value
$-27.6M
PV of Cash Flows
$-56.6M
PV of Terminal Value
$-91.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $82.4M | $-4.7M | -6.0% | $-8.2M | $-7.4M |
| Year 2 | $84.8M | $-4.0M | -5.0% | $-7.6M | $-6.3M |
| Year 3 | $87.4M | $-3.2M | -4.0% | $-6.9M | $-5.2M |
| Year 4 | $90.0M | $-2.9M | -3.0% | $-6.7M | $-4.6M |
| Year 5 | $92.7M | $-2.7M | -3.0% | $-6.7M | $-4.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-84.2M. 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$80.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.062098297478227114
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5