DCF — AVITA ONTARIO HOSPITAL
Enterprise Value: $69.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$69.6M
Enterprise Value
$17.7M
PV of Cash Flows
$51.9M
PV of Terminal Value
$83.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $112.5M | $9.6M | 8.0% | $3.1M | $2.8M |
| Year 2 | $115.9M | $11.0M | 9.0% | $4.1M | $3.4M |
| Year 3 | $119.3M | $12.5M | 10.0% | $5.1M | $3.8M |
| Year 4 | $122.9M | $13.5M | 11.0% | $5.7M | $3.9M |
| Year 5 | $126.6M | $14.2M | 11.0% | $6.1M | $3.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $69.6M. Terminal value accounts for 75% 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$109.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999816880572
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5