DCF — NORTH CAROLINA SPECIALTY HOSPITAL
Enterprise Value: $73.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$73.5M
Enterprise Value
$19.8M
PV of Cash Flows
$53.6M
PV of Terminal Value
$86.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $73.7M | $9.0M | 12.0% | $4.1M | $3.7M |
| Year 2 | $75.9M | $10.0M | 13.0% | $4.8M | $4.0M |
| Year 3 | $78.2M | $11.1M | 14.0% | $5.5M | $4.1M |
| Year 4 | $80.5M | $11.9M | 15.0% | $6.0M | $4.1M |
| Year 5 | $83.0M | $12.4M | 15.0% | $6.3M | $3.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $73.5M. Terminal value accounts for 73% of total EV — typical range (60-80%).
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$71.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.11721429555764537
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5