DCF — BHC FAIRFAX HOSPITAL
Enterprise Value: $13.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$13.3M
Enterprise Value
$2.2M
PV of Cash Flows
$11.2M
PV of Terminal Value
$18.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $70.3M | $3.0M | 4.0% | $-0.3M | $-0.3M |
| Year 2 | $72.5M | $3.8M | 5.0% | $0.3M | $0.2M |
| Year 3 | $74.6M | $4.7M | 6.0% | $0.8M | $0.6M |
| Year 4 | $76.9M | $5.2M | 7.0% | $1.1M | $0.8M |
| Year 5 | $79.2M | $5.6M | 7.0% | $1.3M | $0.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $13.3M. Terminal value accounts for 84% of total EV — typical range (60-80%).
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$68.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.03778610380775158
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5