DCF — ROWAN REGIONAL HOSPITAL
Enterprise Value: $-484.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-484.5M
Enterprise Value
$-152.1M
PV of Cash Flows
$-332.4M
PV of Terminal Value
$-535.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $268.6M | $-30.8M | -11.0% | $-42.2M | $-38.4M |
| Year 2 | $276.7M | $-29.0M | -10.0% | $-40.7M | $-33.6M |
| Year 3 | $285.0M | $-27.0M | -9.0% | $-39.1M | $-29.3M |
| Year 4 | $293.6M | $-26.3M | -9.0% | $-38.8M | $-26.5M |
| Year 5 | $302.4M | $-26.4M | -9.0% | $-39.2M | $-24.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-484.5M. 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$260.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11971687973820462
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5