DCF — NYC HEALTH+HOSPITAL/KINGS COUNTY
Enterprise Value: $-2.3B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-2.3B
Enterprise Value
$-725.4M
PV of Cash Flows
$-1.6B
PV of Terminal Value
$-2.6B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.1B | $-152.9M | -14.0% | $-197.7M | $-179.7M |
| Year 2 | $1.1B | $-146.6M | -13.0% | $-192.7M | $-159.3M |
| Year 3 | $1.1B | $-139.8M | -12.0% | $-187.3M | $-140.7M |
| Year 4 | $1.2B | $-138.2M | -12.0% | $-187.1M | $-127.8M |
| Year 5 | $1.2B | $-139.4M | -12.0% | $-189.8M | $-117.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-2.3B. 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$1.0B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.14957330707436342
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5