DCF — METROPOLITAN HOSPITAL CENTER
Enterprise Value: $-330.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-330.8M
Enterprise Value
$-110.6M
PV of Cash Flows
$-220.1M
PV of Terminal Value
$-354.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $385.2M | $-17.3M | -5.0% | $-33.6M | $-30.6M |
| Year 2 | $396.8M | $-13.9M | -4.0% | $-30.7M | $-25.4M |
| Year 3 | $408.7M | $-10.2M | -3.0% | $-27.5M | $-20.7M |
| Year 4 | $421.0M | $-8.4M | -2.0% | $-26.2M | $-17.9M |
| Year 5 | $433.6M | $-7.6M | -2.0% | $-25.9M | $-16.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-330.8M. 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$374.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.050000001203158465
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5