DCF — CLINTON MEMORIAL HOSPITAL
Enterprise Value: $-36.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-36.3M
Enterprise Value
$-14.0M
PV of Cash Flows
$-22.3M
PV of Terminal Value
$-35.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $98.4M | $-0.9M | -1.0% | $-5.0M | $-4.6M |
| Year 2 | $101.3M | $0.1M | 0.0% | $-4.2M | $-3.5M |
| Year 3 | $104.4M | $1.2M | 1.0% | $-3.3M | $-2.4M |
| Year 4 | $107.5M | $1.7M | 2.0% | $-2.8M | $-1.9M |
| Year 5 | $110.7M | $2.1M | 2.0% | $-2.6M | $-1.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-36.3M. 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$95.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.013894320447607442
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5