DCF — VIBRA SPECIALTY HOSP DALLAS
Enterprise Value: $-14.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-14.0M
Enterprise Value
$-5.1M
PV of Cash Flows
$-8.9M
PV of Terminal Value
$-14.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $29.9M | $-0.5M | -2.0% | $-1.8M | $-1.6M |
| Year 2 | $30.8M | $-0.2M | -1.0% | $-1.5M | $-1.2M |
| Year 3 | $31.7M | $0.1M | 0.0% | $-1.2M | $-0.9M |
| Year 4 | $32.7M | $0.3M | 1.0% | $-1.1M | $-0.7M |
| Year 5 | $33.7M | $0.4M | 1.0% | $-1.0M | $-0.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-14.0M. 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$29.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.021168208291335994
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5