DCF — LEHIGH VALLEY HOSPITAL - SCHUYLKILL
Enterprise Value: $-68.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-68.9M
Enterprise Value
$-25.0M
PV of Cash Flows
$-43.9M
PV of Terminal Value
$-70.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $138.9M | $-2.5M | -2.0% | $-8.4M | $-7.6M |
| Year 2 | $143.0M | $-1.2M | -1.0% | $-7.2M | $-6.0M |
| Year 3 | $147.3M | $0.3M | 0.0% | $-6.0M | $-4.5M |
| Year 4 | $151.8M | $1.0M | 1.0% | $-5.4M | $-3.7M |
| Year 5 | $156.3M | $1.4M | 1.0% | $-5.2M | $-3.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-68.9M. 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$134.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.023243257743987965
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5