DCF — JOINT TOWNSHIP DISTRICT MEMORIAL HOS
Enterprise Value: $73.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$73.6M
Enterprise Value
$19.3M
PV of Cash Flows
$54.4M
PV of Terminal Value
$87.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $98.4M | $9.6M | 10.0% | $3.7M | $3.3M |
| Year 2 | $101.4M | $10.9M | 11.0% | $4.5M | $3.7M |
| Year 3 | $104.4M | $12.3M | 12.0% | $5.5M | $4.1M |
| Year 4 | $107.5M | $13.2M | 12.0% | $6.0M | $4.1M |
| Year 5 | $110.8M | $13.9M | 13.0% | $6.4M | $4.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $73.6M. Terminal value accounts for 74% 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$95.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.09271044955069671
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5