DCF — COMMUNITY HOSPITAL OF WILLIAMS CITY
Enterprise Value: $-210.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-210.9M
Enterprise Value
$-65.1M
PV of Cash Flows
$-145.8M
PV of Terminal Value
$-234.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $84.9M | $-14.0M | -16.0% | $-17.6M | $-16.0M |
| Year 2 | $87.5M | $-13.5M | -15.0% | $-17.2M | $-14.3M |
| Year 3 | $90.1M | $-13.1M | -14.0% | $-16.9M | $-12.7M |
| Year 4 | $92.8M | $-13.0M | -14.0% | $-16.9M | $-11.5M |
| Year 5 | $95.6M | $-13.1M | -14.0% | $-17.2M | $-10.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-210.9M. 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$82.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.16989298830661706
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5