DCF — PH LAURENS COUNTY HOSPITAL
Enterprise Value: $133.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$133.2M
Enterprise Value
$36.5M
PV of Cash Flows
$96.7M
PV of Terminal Value
$155.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $112.6M | $15.8M | 14.0% | $7.8M | $7.1M |
| Year 2 | $116.0M | $17.5M | 15.0% | $8.9M | $7.4M |
| Year 3 | $119.5M | $19.2M | 16.0% | $10.1M | $7.6M |
| Year 4 | $123.1M | $20.4M | 17.0% | $10.8M | $7.4M |
| Year 5 | $126.8M | $21.3M | 17.0% | $11.4M | $7.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $133.2M. Terminal value accounts for 73% 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$109.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.1354271584339282
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5