DCF — KLICKITAT VALLEY HEALTH
Enterprise Value: $-58.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-58.9M
Enterprise Value
$-18.5M
PV of Cash Flows
$-40.4M
PV of Terminal Value
$-65.1M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $33.3M | $-3.7M | -11.0% | $-5.1M | $-4.7M |
| Year 2 | $34.3M | $-3.5M | -10.0% | $-5.0M | $-4.1M |
| Year 3 | $35.3M | $-3.3M | -9.0% | $-4.8M | $-3.6M |
| Year 4 | $36.4M | $-3.2M | -9.0% | $-4.7M | $-3.2M |
| Year 5 | $37.5M | $-3.2M | -8.0% | $-4.8M | $-3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-58.9M. 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$32.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.11726397372366751
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5