DCF — DAYTON CHILDRENS HOSPITAL
Enterprise Value: $356.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$356.1M
Enterprise Value
$90.4M
PV of Cash Flows
$265.8M
PV of Terminal Value
$428.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $586.2M | $49.2M | 8.0% | $15.7M | $14.3M |
| Year 2 | $603.8M | $56.7M | 9.0% | $20.7M | $17.1M |
| Year 3 | $621.9M | $64.6M | 10.0% | $26.0M | $19.6M |
| Year 4 | $640.6M | $69.8M | 11.0% | $29.2M | $19.9M |
| Year 5 | $659.8M | $73.5M | 11.0% | $31.3M | $19.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $356.1M. 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$569.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07889704242196567
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5