DCF — PH PATEWOOD HOSPITAL
Enterprise Value: $146.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$146.5M
Enterprise Value
$37.3M
PV of Cash Flows
$109.2M
PV of Terminal Value
$175.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $236.7M | $20.1M | 9.0% | $6.5M | $6.0M |
| Year 2 | $243.8M | $23.2M | 10.0% | $8.6M | $7.1M |
| Year 3 | $251.1M | $26.4M | 11.0% | $10.7M | $8.1M |
| Year 4 | $258.6M | $28.5M | 11.0% | $12.0M | $8.2M |
| Year 5 | $266.4M | $30.0M | 11.0% | $12.9M | $8.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $146.5M. 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$229.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000052219092
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5