DCF — JOHNSTON MEMORIAL HOSPITAL
Enterprise Value: $82.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$82.2M
Enterprise Value
$19.4M
PV of Cash Flows
$62.8M
PV of Terminal Value
$101.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $194.0M | $12.8M | 7.0% | $2.6M | $2.3M |
| Year 2 | $199.8M | $15.1M | 8.0% | $4.2M | $3.4M |
| Year 3 | $205.8M | $17.7M | 9.0% | $5.8M | $4.4M |
| Year 4 | $211.9M | $19.2M | 9.0% | $6.8M | $4.6M |
| Year 5 | $218.3M | $20.4M | 9.0% | $7.4M | $4.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $82.2M. Terminal value accounts for 76% 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$188.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.06081861585676879
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5