DCF — MORRISTOWN-HAMBLEN HOSPITAL
Enterprise Value: $131.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$131.4M
Enterprise Value
$35.5M
PV of Cash Flows
$95.9M
PV of Terminal Value
$154.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $130.4M | $16.1M | 12.0% | $7.3M | $6.7M |
| Year 2 | $134.3M | $17.9M | 13.0% | $8.6M | $7.1M |
| Year 3 | $138.4M | $19.8M | 14.0% | $9.9M | $7.4M |
| Year 4 | $142.5M | $21.1M | 15.0% | $10.7M | $7.3M |
| Year 5 | $146.8M | $22.1M | 15.0% | $11.3M | $7.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $131.4M. 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$126.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.11821158011937893
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5