DCF — UT HEALTH EAST TEXAS JACKSONVILLE
Enterprise Value: $-32.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-32.5M
Enterprise Value
$-11.2M
PV of Cash Flows
$-21.2M
PV of Terminal Value
$-34.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $48.2M | $-1.5M | -3.0% | $-3.6M | $-3.2M |
| Year 2 | $49.7M | $-1.1M | -2.0% | $-3.2M | $-2.6M |
| Year 3 | $51.2M | $-0.6M | -1.0% | $-2.7M | $-2.1M |
| Year 4 | $52.7M | $-0.3M | -1.0% | $-2.6M | $-1.8M |
| Year 5 | $54.3M | $-0.2M | -0.0% | $-2.5M | $-1.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-32.5M. 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$46.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.036310732588055006
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5