DCF — CAPITAL MEDICAL CENTER
Enterprise Value: $-109.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-109.2M
Enterprise Value
$-36.5M
PV of Cash Flows
$-72.7M
PV of Terminal Value
$-117.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $127.2M | $-5.7M | -4.0% | $-11.1M | $-10.1M |
| Year 2 | $131.0M | $-4.6M | -3.0% | $-10.1M | $-8.4M |
| Year 3 | $134.9M | $-3.4M | -2.0% | $-9.1M | $-6.8M |
| Year 4 | $139.0M | $-2.8M | -2.0% | $-8.7M | $-5.9M |
| Year 5 | $143.1M | $-2.5M | -2.0% | $-8.6M | $-5.3M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-109.2M. 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$123.5M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.04999999797524133
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5