DCF — HIGHLAND HOSPITAL
Enterprise Value: $34.3M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$34.3M
Enterprise Value
$9.3M
PV of Cash Flows
$25.0M
PV of Terminal Value
$40.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $32.8M | $4.2M | 13.0% | $1.9M | $1.8M |
| Year 2 | $33.8M | $4.6M | 14.0% | $2.3M | $1.9M |
| Year 3 | $34.8M | $5.1M | 15.0% | $2.6M | $1.9M |
| Year 4 | $35.9M | $5.4M | 15.0% | $2.8M | $1.9M |
| Year 5 | $36.9M | $5.7M | 15.0% | $2.9M | $1.8M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $34.3M. 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$31.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.12197474344916746
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5