DCF — LOWER BUCKS HOSPITAL
Enterprise Value: $-142.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-142.7M
Enterprise Value
$-44.4M
PV of Cash Flows
$-98.4M
PV of Terminal Value
$-158.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $65.6M | $-9.3M | -14.0% | $-12.1M | $-11.0M |
| Year 2 | $67.5M | $-8.9M | -13.0% | $-11.8M | $-9.7M |
| Year 3 | $69.6M | $-8.5M | -12.0% | $-11.4M | $-8.6M |
| Year 4 | $71.6M | $-8.4M | -12.0% | $-11.4M | $-7.8M |
| Year 5 | $73.8M | $-8.5M | -11.0% | $-11.6M | $-7.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-142.7M. 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$63.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.14728527337840877
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5