DCF — SAMPSON REGIONAL MEDICAL CENTER
Enterprise Value: $-110.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-110.1M
Enterprise Value
$-34.8M
PV of Cash Flows
$-75.3M
PV of Terminal Value
$-121.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $67.6M | $-6.9M | -10.0% | $-9.7M | $-8.9M |
| Year 2 | $69.6M | $-6.4M | -9.0% | $-9.3M | $-7.7M |
| Year 3 | $71.7M | $-5.9M | -8.0% | $-8.9M | $-6.7M |
| Year 4 | $73.9M | $-5.7M | -8.0% | $-8.8M | $-6.0M |
| Year 5 | $76.1M | $-5.7M | -7.0% | $-8.9M | $-5.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-110.1M. 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$65.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.10681221454929118
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5