DCF — THE TOLEDO HOSPITAL
Enterprise Value: $-155.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-155.5M
Enterprise Value
$-83.6M
PV of Cash Flows
$-71.9M
PV of Terminal Value
$-115.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $1.4B | $18.4M | 1.0% | $-40.0M | $-36.3M |
| Year 2 | $1.4B | $33.1M | 2.0% | $-27.0M | $-22.3M |
| Year 3 | $1.5B | $48.7M | 3.0% | $-16.2M | $-12.2M |
| Year 4 | $1.5B | $57.7M | 4.0% | $-11.0M | $-7.5M |
| Year 5 | $1.6B | $63.3M | 4.0% | $-8.5M | $-5.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-155.5M. 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$1.3B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.008321691765364925
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5