DCF — CLEARFIELD HOSPITAL
Enterprise Value: $-23.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-23.7M
Enterprise Value
$-8.5M
PV of Cash Flows
$-15.2M
PV of Terminal Value
$-24.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $44.0M | $-0.9M | -2.0% | $-2.8M | $-2.5M |
| Year 2 | $45.3M | $-0.5M | -1.0% | $-2.4M | $-2.0M |
| Year 3 | $46.7M | $-0.1M | -0.0% | $-2.0M | $-1.5M |
| Year 4 | $48.1M | $0.2M | 0.0% | $-1.9M | $-1.3M |
| Year 5 | $49.5M | $0.3M | 1.0% | $-1.8M | $-1.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-23.7M. 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$42.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.02639682354952915
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5