DCF — SPARTANBURG REHABILITATION INSTITUTE
Enterprise Value: $6.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$6.1M
Enterprise Value
$1.3M
PV of Cash Flows
$4.8M
PV of Terminal Value
$7.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $18.9M | $1.1M | 6.0% | $0.1M | $0.1M |
| Year 2 | $19.4M | $1.3M | 7.0% | $0.3M | $0.2M |
| Year 3 | $20.0M | $1.5M | 8.0% | $0.4M | $0.3M |
| Year 4 | $20.6M | $1.7M | 8.0% | $0.5M | $0.3M |
| Year 5 | $21.2M | $1.8M | 8.0% | $0.6M | $0.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $6.1M. Terminal value accounts for 78% 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$18.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.050782046687816565
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5