DCF — HOSPITAL UPR
Enterprise Value: $-85.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-85.8M
Enterprise Value
$-27.2M
PV of Cash Flows
$-58.6M
PV of Terminal Value
$-94.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $56.5M | $-5.3M | -9.0% | $-7.7M | $-7.0M |
| Year 2 | $58.2M | $-4.9M | -8.0% | $-7.3M | $-6.1M |
| Year 3 | $59.9M | $-4.4M | -7.0% | $-7.0M | $-5.2M |
| Year 4 | $61.7M | $-4.2M | -7.0% | $-6.9M | $-4.7M |
| Year 5 | $63.6M | $-4.2M | -7.0% | $-6.9M | $-4.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-85.8M. 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$54.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09875896042635281
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5