DCF — FAUQUIER HOSPITAL
Enterprise Value: $-180.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-180.5M
Enterprise Value
$-57.4M
PV of Cash Flows
$-123.2M
PV of Terminal Value
$-198.4M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $120.4M | $-11.1M | -9.0% | $-16.2M | $-14.7M |
| Year 2 | $124.0M | $-10.2M | -8.0% | $-15.5M | $-12.8M |
| Year 3 | $127.7M | $-9.2M | -7.0% | $-14.6M | $-11.0M |
| Year 4 | $131.5M | $-8.9M | -7.0% | $-14.4M | $-9.8M |
| Year 5 | $135.5M | $-8.8M | -6.0% | $-14.5M | $-9.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-180.5M. 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$116.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09729049453405264
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5