DCF — SUNNYVIEW HOSPITAL AND REHABILITATIO
Enterprise Value: $-85.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-85.2M
Enterprise Value
$-27.1M
PV of Cash Flows
$-58.1M
PV of Terminal Value
$-93.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $58.3M | $-5.2M | -9.0% | $-7.7M | $-7.0M |
| Year 2 | $60.1M | $-4.8M | -8.0% | $-7.3M | $-6.0M |
| Year 3 | $61.9M | $-4.3M | -7.0% | $-6.9M | $-5.2M |
| Year 4 | $63.7M | $-4.1M | -6.0% | $-6.8M | $-4.6M |
| Year 5 | $65.6M | $-4.1M | -6.0% | $-6.8M | $-4.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-85.2M. 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$56.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09443655896072081
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5