DCF — DUPLIN GENERAL HOSPITAL
Enterprise Value: $-29.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-29.0M
Enterprise Value
$-10.7M
PV of Cash Flows
$-18.3M
PV of Terminal Value
$-29.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $63.5M | $-1.0M | -2.0% | $-3.7M | $-3.3M |
| Year 2 | $65.4M | $-0.3M | -1.0% | $-3.1M | $-2.6M |
| Year 3 | $67.4M | $0.3M | 0.0% | $-2.5M | $-1.9M |
| Year 4 | $69.4M | $0.7M | 1.0% | $-2.3M | $-1.5M |
| Year 5 | $71.5M | $0.9M | 1.0% | $-2.2M | $-1.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-29.0M. 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$61.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.020317475674437747
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5