DCF — MEDICAL CENTER HEALTH SYSTEM
Enterprise Value: $-194.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-194.5M
Enterprise Value
$-65.1M
PV of Cash Flows
$-129.5M
PV of Terminal Value
$-208.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $226.6M | $-10.2M | -4.0% | $-19.8M | $-18.0M |
| Year 2 | $233.4M | $-8.2M | -3.0% | $-18.0M | $-14.9M |
| Year 3 | $240.4M | $-6.0M | -2.0% | $-16.2M | $-12.2M |
| Year 4 | $247.6M | $-5.0M | -2.0% | $-15.4M | $-10.5M |
| Year 5 | $255.0M | $-4.5M | -2.0% | $-15.3M | $-9.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-194.5M. 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$220.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999977269638
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5