DCF — BURKE REHABILITATION HOSPITAL
Enterprise Value: $-199.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-199.9M
Enterprise Value
$-62.8M
PV of Cash Flows
$-137.1M
PV of Terminal Value
$-220.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $112.5M | $-12.7M | -11.0% | $-17.4M | $-15.9M |
| Year 2 | $115.9M | $-11.9M | -10.0% | $-16.8M | $-13.9M |
| Year 3 | $119.4M | $-11.1M | -9.0% | $-16.1M | $-12.1M |
| Year 4 | $123.0M | $-10.8M | -9.0% | $-16.0M | $-10.9M |
| Year 5 | $126.7M | $-10.8M | -9.0% | $-16.2M | $-10.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-199.9M. 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$109.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.1177255846864045
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5