DCF — DRISCOLL CHILDRENS HOSPITAL
Enterprise Value: $442.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$442.5M
Enterprise Value
$112.6M
PV of Cash Flows
$329.9M
PV of Terminal Value
$531.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $715.2M | $60.8M | 9.0% | $19.8M | $18.0M |
| Year 2 | $736.6M | $70.0M | 10.0% | $25.9M | $21.4M |
| Year 3 | $758.7M | $79.7M | 11.0% | $32.4M | $24.3M |
| Year 4 | $781.5M | $86.0M | 11.0% | $36.3M | $24.8M |
| Year 5 | $804.9M | $90.6M | 11.0% | $38.9M | $24.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $442.5M. Terminal value accounts for 75% 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$694.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.08000000046087671
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5