DCF — MARION GENERAL HOSPITAL
Enterprise Value: $233.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$233.1M
Enterprise Value
$59.3M
PV of Cash Flows
$173.8M
PV of Terminal Value
$279.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $376.7M | $32.0M | 8.0% | $10.4M | $9.5M |
| Year 2 | $388.0M | $36.9M | 9.0% | $13.6M | $11.3M |
| Year 3 | $399.6M | $42.0M | 10.0% | $17.1M | $12.8M |
| Year 4 | $411.6M | $45.3M | 11.0% | $19.1M | $13.1M |
| Year 5 | $424.0M | $47.7M | 11.0% | $20.5M | $12.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $233.1M. 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$365.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999912504628
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5