DCF — HORIZON MEDICAL CENTER
Enterprise Value: $90.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$90.1M
Enterprise Value
$22.9M
PV of Cash Flows
$67.1M
PV of Terminal Value
$108.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $145.6M | $12.4M | 8.0% | $4.0M | $3.7M |
| Year 2 | $149.9M | $14.2M | 9.0% | $5.3M | $4.4M |
| Year 3 | $154.4M | $16.2M | 10.0% | $6.6M | $5.0M |
| Year 4 | $159.1M | $17.5M | 11.0% | $7.4M | $5.0M |
| Year 5 | $163.8M | $18.4M | 11.0% | $7.9M | $4.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $90.1M. 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$141.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0799999977357032
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5