DCF — CHRISTUS SPOHN KLEBERG MEMORIAL HOSP
Enterprise Value: $12.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$12.1M
Enterprise Value
$2.3M
PV of Cash Flows
$9.8M
PV of Terminal Value
$15.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $48.6M | $2.4M | 5.0% | $0.0M | $0.0M |
| Year 2 | $50.0M | $2.9M | 6.0% | $0.4M | $0.3M |
| Year 3 | $51.5M | $3.5M | 7.0% | $0.8M | $0.6M |
| Year 4 | $53.1M | $3.9M | 7.0% | $1.0M | $0.7M |
| Year 5 | $54.7M | $4.2M | 8.0% | $1.1M | $0.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $12.1M. Terminal value accounts for 81% 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$47.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.04363528791307082
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5