DCF — MERCY HOSPITAL TISHOMINGO
Enterprise Value: $1.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$1.4M
Enterprise Value
$0.2M
PV of Cash Flows
$1.3M
PV of Terminal Value
$2.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $9.5M | $0.4M | 4.0% | $-0.1M | $-0.1M |
| Year 2 | $9.8M | $0.5M | 5.0% | $0.0M | $0.0M |
| Year 3 | $10.1M | $0.6M | 6.0% | $0.1M | $0.1M |
| Year 4 | $10.4M | $0.7M | 6.0% | $0.1M | $0.1M |
| Year 5 | $10.7M | $0.7M | 7.0% | $0.1M | $0.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $1.4M. Terminal value accounts for 87% 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$9.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.03395387756583918
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5