DCF — PROVIDENCE HOLY FAMILY HOSPITAL
Enterprise Value: $-419.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-419.9M
Enterprise Value
$-132.5M
PV of Cash Flows
$-287.4M
PV of Terminal Value
$-462.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $251.3M | $-26.4M | -10.0% | $-37.0M | $-33.6M |
| Year 2 | $258.8M | $-24.6M | -9.0% | $-35.5M | $-29.4M |
| Year 3 | $266.6M | $-22.6M | -8.0% | $-33.9M | $-25.5M |
| Year 4 | $274.6M | $-21.9M | -8.0% | $-33.6M | $-22.9M |
| Year 5 | $282.8M | $-21.9M | -8.0% | $-33.9M | $-21.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-419.9M. 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$244.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.109939563265707
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5