DCF — OHIOHEALTH REHABILITATION HOSPITAL
Enterprise Value: $53.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$53.3M
Enterprise Value
$14.7M
PV of Cash Flows
$38.7M
PV of Terminal Value
$62.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $42.7M | $6.3M | 15.0% | $3.2M | $2.9M |
| Year 2 | $44.0M | $6.9M | 16.0% | $3.6M | $3.0M |
| Year 3 | $45.3M | $7.6M | 17.0% | $4.0M | $3.0M |
| Year 4 | $46.6M | $8.0M | 17.0% | $4.3M | $3.0M |
| Year 5 | $48.0M | $8.4M | 17.0% | $4.6M | $2.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $53.3M. Terminal value accounts for 72% 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$41.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.14204907725341614
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5