DCF — BRUNSWICK HOSPITAL CENTER INC
Enterprise Value: $7.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$7.1M
Enterprise Value
$0.9M
PV of Cash Flows
$6.2M
PV of Terminal Value
$10.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $47.3M | $1.8M | 4.0% | $-0.3M | $-0.3M |
| Year 2 | $48.7M | $2.4M | 5.0% | $0.0M | $0.0M |
| Year 3 | $50.2M | $3.0M | 6.0% | $0.4M | $0.3M |
| Year 4 | $51.7M | $3.3M | 6.0% | $0.6M | $0.4M |
| Year 5 | $53.2M | $3.5M | 7.0% | $0.7M | $0.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $7.1M. Terminal value accounts for 87% 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$45.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.033961875544681525
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5