DCF — GRAYS HARBOR COMMUNITY HOSPITAL
Enterprise Value: $-250.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-250.8M
Enterprise Value
$-77.2M
PV of Cash Flows
$-173.6M
PV of Terminal Value
$-279.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $94.0M | $-16.8M | -18.0% | $-20.8M | $-18.9M |
| Year 2 | $96.8M | $-16.3M | -17.0% | $-20.4M | $-16.9M |
| Year 3 | $99.8M | $-15.8M | -16.0% | $-20.0M | $-15.0M |
| Year 4 | $102.7M | $-15.8M | -15.0% | $-20.1M | $-13.7M |
| Year 5 | $105.8M | $-16.0M | -15.0% | $-20.5M | $-12.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-250.8M. 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$91.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.18347619043237332
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5