DCF — MEDICAL PARK HOSPITAL
Enterprise Value: $52.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$52.7M
Enterprise Value
$13.4M
PV of Cash Flows
$39.3M
PV of Terminal Value
$63.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $85.1M | $7.2M | 9.0% | $2.4M | $2.1M |
| Year 2 | $87.7M | $8.3M | 10.0% | $3.1M | $2.5M |
| Year 3 | $90.3M | $9.5M | 11.0% | $3.9M | $2.9M |
| Year 4 | $93.0M | $10.2M | 11.0% | $4.3M | $2.9M |
| Year 5 | $95.8M | $10.8M | 11.0% | $4.6M | $2.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $52.7M. Terminal value accounts for 75% 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$82.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0800000009680551
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5