DCF — UNITY MEDICAL CENTER
Enterprise Value: $-6.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-6.9M
Enterprise Value
$-2.9M
PV of Cash Flows
$-4.0M
PV of Terminal Value
$-6.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $26.5M | $-0.0M | -0.0% | $-1.1M | $-1.0M |
| Year 2 | $27.3M | $0.3M | 1.0% | $-0.9M | $-0.7M |
| Year 3 | $28.1M | $0.6M | 2.0% | $-0.6M | $-0.5M |
| Year 4 | $28.9M | $0.7M | 2.0% | $-0.5M | $-0.3M |
| Year 5 | $29.8M | $0.8M | 3.0% | $-0.5M | $-0.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-6.9M. 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$25.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0053704541665674345
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5