DCF — AMEND #1 LAKEVIEW HOSPITAL
Enterprise Value: $71.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$71.1M
Enterprise Value
$18.1M
PV of Cash Flows
$53.0M
PV of Terminal Value
$85.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $114.8M | $9.8M | 8.0% | $3.2M | $2.9M |
| Year 2 | $118.3M | $11.2M | 9.0% | $4.2M | $3.4M |
| Year 3 | $121.8M | $12.8M | 10.0% | $5.2M | $3.9M |
| Year 4 | $125.5M | $13.8M | 11.0% | $5.8M | $4.0M |
| Year 5 | $129.2M | $14.5M | 11.0% | $6.2M | $3.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $71.1M. 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$111.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.07999999712968583
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5