DCF — ROPER ST. FRANCIS MT PLEASANT HOSPIT
Enterprise Value: $89.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$89.7M
Enterprise Value
$23.7M
PV of Cash Flows
$66.0M
PV of Terminal Value
$106.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $110.5M | $11.5M | 10.0% | $4.6M | $4.2M |
| Year 2 | $113.8M | $13.0M | 11.0% | $5.6M | $4.7M |
| Year 3 | $117.2M | $14.5M | 12.0% | $6.7M | $5.0M |
| Year 4 | $120.8M | $15.6M | 13.0% | $7.3M | $5.0M |
| Year 5 | $124.4M | $16.4M | 13.0% | $7.8M | $4.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $89.7M. Terminal value accounts for 74% 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$107.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.09901802656758726
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5