DCF — MARY IMMACULATE HOSPITAL
Enterprise Value: $-21.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-21.2M
Enterprise Value
$-11.4M
PV of Cash Flows
$-9.7M
PV of Terminal Value
$-15.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $190.1M | $2.6M | 1.0% | $-5.5M | $-5.0M |
| Year 2 | $195.8M | $4.6M | 2.0% | $-3.7M | $-3.1M |
| Year 3 | $201.7M | $6.7M | 3.0% | $-2.2M | $-1.7M |
| Year 4 | $207.7M | $8.0M | 4.0% | $-1.5M | $-1.0M |
| Year 5 | $214.0M | $8.8M | 4.0% | $-1.1M | $-0.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-21.2M. 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$184.6M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.008462802536662714
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5