DCF — CLAIBORNE MEDICAL CENTER
Enterprise Value: $-48.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-48.5M
Enterprise Value
$-15.4M
PV of Cash Flows
$-33.1M
PV of Terminal Value
$-53.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $31.9M | $-3.0M | -9.0% | $-4.3M | $-3.9M |
| Year 2 | $32.8M | $-2.8M | -8.0% | $-4.1M | $-3.4M |
| Year 3 | $33.8M | $-2.5M | -7.0% | $-3.9M | $-3.0M |
| Year 4 | $34.8M | $-2.4M | -7.0% | $-3.9M | $-2.6M |
| Year 5 | $35.9M | $-2.4M | -7.0% | $-3.9M | $-2.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-48.5M. Terminal value accounts for 0% of total EV — consider sensitivity to terminal assumptions.
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$30.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09884199579415293
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5