DCF — UPMC NORTHWEST HOSPITAL
Enterprise Value: $-120.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-120.8M
Enterprise Value
$-40.4M
PV of Cash Flows
$-80.4M
PV of Terminal Value
$-129.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $140.7M | $-6.3M | -4.0% | $-12.3M | $-11.2M |
| Year 2 | $145.0M | $-5.1M | -3.0% | $-11.2M | $-9.3M |
| Year 3 | $149.3M | $-3.7M | -2.0% | $-10.1M | $-7.6M |
| Year 4 | $153.8M | $-3.1M | -2.0% | $-9.6M | $-6.5M |
| Year 5 | $158.4M | $-2.8M | -2.0% | $-9.5M | $-5.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-120.8M. 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$136.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999707239916
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5