DCF — MERCY HOSPITAL
Enterprise Value: $-38.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-38.5M
Enterprise Value
$-12.3M
PV of Cash Flows
$-26.2M
PV of Terminal Value
$-42.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $26.7M | $-2.3M | -9.0% | $-3.5M | $-3.2M |
| Year 2 | $27.5M | $-2.1M | -8.0% | $-3.3M | $-2.7M |
| Year 3 | $28.3M | $-1.9M | -7.0% | $-3.1M | $-2.3M |
| Year 4 | $29.2M | $-1.8M | -6.0% | $-3.1M | $-2.1M |
| Year 5 | $30.1M | $-1.8M | -6.0% | $-3.1M | $-1.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-38.5M. 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$25.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09290399409833223
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5