DCF — HENRY COUNTY MEDICAL CENTER
Enterprise Value: $-163.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-163.8M
Enterprise Value
$-51.2M
PV of Cash Flows
$-112.6M
PV of Terminal Value
$-181.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $84.1M | $-10.5M | -13.0% | $-14.1M | $-12.8M |
| Year 2 | $86.6M | $-10.0M | -12.0% | $-13.7M | $-11.3M |
| Year 3 | $89.2M | $-9.4M | -11.0% | $-13.2M | $-9.9M |
| Year 4 | $91.9M | $-9.2M | -10.0% | $-13.1M | $-9.0M |
| Year 5 | $94.7M | $-9.3M | -10.0% | $-13.3M | $-8.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-163.8M. 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$81.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.13029231639678052
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5