DCF — LIFECARE SPEC HOSP OF NORTH TEXAS
Enterprise Value: $-122.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-122.2M
Enterprise Value
$-38.5M
PV of Cash Flows
$-83.7M
PV of Terminal Value
$-134.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $72.1M | $-7.7M | -11.0% | $-10.7M | $-9.8M |
| Year 2 | $74.3M | $-7.2M | -10.0% | $-10.3M | $-8.5M |
| Year 3 | $76.5M | $-6.6M | -9.0% | $-9.9M | $-7.4M |
| Year 4 | $78.8M | $-6.4M | -8.0% | $-9.8M | $-6.7M |
| Year 5 | $81.2M | $-6.4M | -8.0% | $-9.9M | $-6.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-122.2M. 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$70.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11158002936937228
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5