DCF — HILLCREST HOSPITAL CLAREMORE
Enterprise Value: $28.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$28.1M
Enterprise Value
$6.5M
PV of Cash Flows
$21.6M
PV of Terminal Value
$34.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $70.5M | $4.5M | 6.0% | $0.8M | $0.7M |
| Year 2 | $72.7M | $5.3M | 7.0% | $1.4M | $1.1M |
| Year 3 | $74.8M | $6.2M | 8.0% | $2.0M | $1.5M |
| Year 4 | $77.1M | $6.8M | 9.0% | $2.3M | $1.6M |
| Year 5 | $79.4M | $7.2M | 9.0% | $2.5M | $1.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $28.1M. Terminal value accounts for 77% 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$68.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.05830937158425625
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5