DCF — VANDERBILT TULLAHOMA-HARTON HOSPITAL
Enterprise Value: $-105.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-105.5M
Enterprise Value
$-33.9M
PV of Cash Flows
$-71.6M
PV of Terminal Value
$-115.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $81.9M | $-6.3M | -8.0% | $-9.7M | $-8.9M |
| Year 2 | $84.3M | $-5.6M | -7.0% | $-9.2M | $-7.6M |
| Year 3 | $86.9M | $-4.9M | -6.0% | $-8.6M | $-6.5M |
| Year 4 | $89.5M | $-4.6M | -5.0% | $-8.4M | $-5.7M |
| Year 5 | $92.1M | $-4.5M | -5.0% | $-8.4M | $-5.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-105.5M. 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$79.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08173883014524114
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5