DCF — PH GREER MEMORIAL HOSPITAL
Enterprise Value: $102.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$102.8M
Enterprise Value
$26.2M
PV of Cash Flows
$76.6M
PV of Terminal Value
$123.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $166.1M | $14.1M | 9.0% | $4.6M | $4.2M |
| Year 2 | $171.1M | $16.3M | 10.0% | $6.0M | $5.0M |
| Year 3 | $176.2M | $18.5M | 11.0% | $7.5M | $5.7M |
| Year 4 | $181.5M | $20.0M | 11.0% | $8.4M | $5.8M |
| Year 5 | $187.0M | $21.0M | 11.0% | $9.0M | $5.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $102.8M. Terminal value accounts for 75% of total EV — typical range (60-80%).
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$161.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000198406337
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5