DCF — LDS HOSPITAL
Enterprise Value: $-292.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-292.3M
Enterprise Value
$-97.0M
PV of Cash Flows
$-195.3M
PV of Terminal Value
$-314.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $316.3M | $-15.8M | -5.0% | $-29.2M | $-26.5M |
| Year 2 | $325.7M | $-13.0M | -4.0% | $-26.8M | $-22.1M |
| Year 3 | $335.5M | $-10.0M | -3.0% | $-24.2M | $-18.2M |
| Year 4 | $345.6M | $-8.6M | -2.0% | $-23.2M | $-15.9M |
| Year 5 | $356.0M | $-8.0M | -2.0% | $-23.0M | $-14.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-292.3M. 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$307.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.054841815423291376
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5