DCF — DOCTORS HOSPITAL TIDWELL
Enterprise Value: $-125.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-125.2M
Enterprise Value
$-40.8M
PV of Cash Flows
$-84.4M
PV of Terminal Value
$-135.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $112.7M | $-7.2M | -6.0% | $-11.9M | $-10.9M |
| Year 2 | $116.1M | $-6.2M | -5.0% | $-11.1M | $-9.2M |
| Year 3 | $119.6M | $-5.2M | -4.0% | $-10.3M | $-7.7M |
| Year 4 | $123.2M | $-4.8M | -4.0% | $-10.0M | $-6.8M |
| Year 5 | $126.9M | $-4.6M | -4.0% | $-9.9M | $-6.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-125.2M. 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$109.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.06855787685783093
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5