DCF — CHILDRENS HOSPITAL OF THE KINGS DA
Enterprise Value: $-854.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-854.8M
Enterprise Value
$-271.4M
PV of Cash Flows
$-583.5M
PV of Terminal Value
$-939.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $562.6M | $-52.7M | -9.0% | $-76.6M | $-69.6M |
| Year 2 | $579.5M | $-48.5M | -8.0% | $-73.1M | $-60.4M |
| Year 3 | $596.8M | $-44.0M | -7.0% | $-69.3M | $-52.1M |
| Year 4 | $614.7M | $-42.3M | -7.0% | $-68.3M | $-46.6M |
| Year 5 | $633.2M | $-42.0M | -7.0% | $-68.8M | $-42.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-854.8M. 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$546.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.09875696475119093
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5