DCF — ST. JOSEPHS HOSPITAL
Enterprise Value: $-58.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-58.9M
Enterprise Value
$-18.9M
PV of Cash Flows
$-40.0M
PV of Terminal Value
$-64.3M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $46.0M | $-3.5M | -8.0% | $-5.4M | $-5.0M |
| Year 2 | $47.4M | $-3.1M | -7.0% | $-5.1M | $-4.2M |
| Year 3 | $48.8M | $-2.7M | -6.0% | $-4.8M | $-3.6M |
| Year 4 | $50.3M | $-2.6M | -5.0% | $-4.7M | $-3.2M |
| Year 5 | $51.8M | $-2.5M | -5.0% | $-4.7M | $-2.9M |
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$44.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08112325418819258
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5