DCF — EAST LIVERPOOL CITY HOSPITAL
Enterprise Value: $52.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$52.4M
Enterprise Value
$13.6M
PV of Cash Flows
$38.8M
PV of Terminal Value
$62.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $74.3M | $6.9M | 9.0% | $2.5M | $2.3M |
| Year 2 | $76.5M | $7.9M | 10.0% | $3.2M | $2.6M |
| Year 3 | $78.8M | $8.9M | 11.0% | $3.9M | $2.9M |
| Year 4 | $81.2M | $9.6M | 12.0% | $4.3M | $2.9M |
| Year 5 | $83.6M | $10.1M | 12.0% | $4.6M | $2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $52.4M. 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$72.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08850856285417834
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5