DCF — MARY WASHINGTON HOSPITAL
Enterprise Value: $-12.4M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-12.4M
Enterprise Value
$-18.3M
PV of Cash Flows
$5.9M
PV of Terminal Value
$9.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $568.7M | $12.5M | 2.0% | $-11.5M | $-10.5M |
| Year 2 | $585.8M | $18.8M | 3.0% | $-7.1M | $-5.8M |
| Year 3 | $603.3M | $25.4M | 4.0% | $-2.7M | $-2.1M |
| Year 4 | $621.4M | $29.2M | 5.0% | $-0.5M | $-0.3M |
| Year 5 | $640.1M | $31.7M | 5.0% | $0.7M | $0.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-12.4M. 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$552.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.017048563735188628
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5