DCF — AHN WEXFORD HOSPITAL
Enterprise Value: $-104.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-104.4M
Enterprise Value
$-33.4M
PV of Cash Flows
$-71.0M
PV of Terminal Value
$-114.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $76.8M | $-6.3M | -8.0% | $-9.5M | $-8.7M |
| Year 2 | $79.1M | $-5.7M | -7.0% | $-9.0M | $-7.5M |
| Year 3 | $81.5M | $-5.0M | -6.0% | $-8.5M | $-6.4M |
| Year 4 | $83.9M | $-4.8M | -6.0% | $-8.3M | $-5.7M |
| Year 5 | $86.5M | $-4.7M | -5.0% | $-8.4M | $-5.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-104.4M. 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$74.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.0869356831074243
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5