DCF — CHILDRENS HOSPITAL MEDICAL CENTER
Enterprise Value: $-2.2B
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-2.2B
Enterprise Value
$-742.1M
PV of Cash Flows
$-1.5B
PV of Terminal Value
$-2.4B
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $2.6B | $-116.3M | -4.0% | $-225.6M | $-205.1M |
| Year 2 | $2.7B | $-93.1M | -3.0% | $-205.8M | $-170.1M |
| Year 3 | $2.7B | $-68.5M | -2.0% | $-184.6M | $-138.7M |
| Year 4 | $2.8B | $-56.5M | -2.0% | $-176.0M | $-120.2M |
| Year 5 | $2.9B | $-50.9M | -2.0% | $-174.0M | $-108.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-2.2B. 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$2.5B
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.049999999840536324
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5