DCF — SIOUX FALLS SPECIALTY HOSPITAL
Enterprise Value: $88.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$88.5M
Enterprise Value
$22.5M
PV of Cash Flows
$66.0M
PV of Terminal Value
$106.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $143.0M | $12.2M | 8.0% | $4.0M | $3.6M |
| Year 2 | $147.3M | $14.0M | 9.0% | $5.2M | $4.3M |
| Year 3 | $151.7M | $15.9M | 10.0% | $6.5M | $4.9M |
| Year 4 | $156.3M | $17.2M | 11.0% | $7.3M | $5.0M |
| Year 5 | $161.0M | $18.1M | 11.0% | $7.8M | $4.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $88.5M. 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$138.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999971189815
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5