DCF — TEXAS HEALTH HOSPITAL ALLEN
Enterprise Value: $92.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$92.0M
Enterprise Value
$23.7M
PV of Cash Flows
$68.3M
PV of Terminal Value
$110.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $137.9M | $12.4M | 9.0% | $4.3M | $3.9M |
| Year 2 | $142.1M | $14.2M | 10.0% | $5.5M | $4.5M |
| Year 3 | $146.3M | $16.1M | 11.0% | $6.8M | $5.1M |
| Year 4 | $150.7M | $17.3M | 11.0% | $7.5M | $5.1M |
| Year 5 | $155.2M | $18.2M | 12.0% | $8.0M | $5.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $92.0M. Terminal value accounts for 74% 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$133.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08471205319203912
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5