DCF — BLUE RIDGE REGIONAL HOSPITAL
Enterprise Value: $-107.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-107.8M
Enterprise Value
$-33.3M
PV of Cash Flows
$-74.4M
PV of Terminal Value
$-119.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $45.0M | $-7.1M | -16.0% | $-9.0M | $-8.2M |
| Year 2 | $46.3M | $-6.9M | -15.0% | $-8.8M | $-7.3M |
| Year 3 | $47.7M | $-6.6M | -14.0% | $-8.6M | $-6.5M |
| Year 4 | $49.1M | $-6.6M | -13.0% | $-8.6M | $-5.9M |
| Year 5 | $50.6M | $-6.6M | -13.0% | $-8.8M | $-5.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-107.8M. 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$43.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16347490200174747
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5