DCF — PRINCETON COMMUNITY HOSPITAL
Enterprise Value: $330.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$330.7M
Enterprise Value
$90.1M
PV of Cash Flows
$240.6M
PV of Terminal Value
$387.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $299.0M | $39.7M | 13.0% | $19.0M | $17.3M |
| Year 2 | $307.9M | $44.0M | 14.0% | $21.9M | $18.1M |
| Year 3 | $317.2M | $48.5M | 15.0% | $24.9M | $18.7M |
| Year 4 | $326.7M | $51.6M | 16.0% | $26.9M | $18.4M |
| Year 5 | $336.5M | $54.0M | 16.0% | $28.4M | $17.6M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $330.7M. Terminal value accounts for 73% 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$290.2M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12794753151965635
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5