DCF — SPOTSYLVANIA REGIONAL MEDICAL CENTER
Enterprise Value: $51.0M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$51.0M
Enterprise Value
$11.2M
PV of Cash Flows
$39.7M
PV of Terminal Value
$63.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $150.6M | $8.6M | 6.0% | $1.1M | $1.0M |
| Year 2 | $155.1M | $10.5M | 7.0% | $2.2M | $1.9M |
| Year 3 | $159.7M | $12.4M | 8.0% | $3.5M | $2.6M |
| Year 4 | $164.5M | $13.6M | 8.0% | $4.2M | $2.9M |
| Year 5 | $169.5M | $14.4M | 8.0% | $4.7M | $2.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $51.0M. Terminal value accounts for 78% 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$146.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.05242349847580623
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5