DCF — COLUMBUS REGIONAL HEALTHCARE SYSTEM
Enterprise Value: $21.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$21.5M
Enterprise Value
$3.6M
PV of Cash Flows
$18.0M
PV of Terminal Value
$28.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $110.2M | $4.8M | 4.0% | $-0.4M | $-0.4M |
| Year 2 | $113.5M | $6.1M | 5.0% | $0.4M | $0.4M |
| Year 3 | $116.9M | $7.4M | 6.0% | $1.3M | $1.0M |
| Year 4 | $120.4M | $8.2M | 7.0% | $1.8M | $1.2M |
| Year 5 | $124.1M | $8.8M | 7.0% | $2.1M | $1.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $21.5M. Terminal value accounts for 83% 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$107.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.03835858476056161
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5