DCF — WRMC HOSPITAL OPERATING CORPORATION
Enterprise Value: $-15.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-15.9M
Enterprise Value
$-8.1M
PV of Cash Flows
$-7.7M
PV of Terminal Value
$-12.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $124.2M | $1.5M | 1.0% | $-3.8M | $-3.4M |
| Year 2 | $127.9M | $2.8M | 2.0% | $-2.6M | $-2.2M |
| Year 3 | $131.8M | $4.2M | 3.0% | $-1.6M | $-1.2M |
| Year 4 | $135.7M | $5.0M | 4.0% | $-1.1M | $-0.8M |
| Year 5 | $139.8M | $5.5M | 4.0% | $-0.9M | $-0.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-15.9M. 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$120.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.006897492579080285
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5