DCF — ST. NICHOLAS HOSPITAL
Enterprise Value: $-149.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-149.9M
Enterprise Value
$-48.2M
PV of Cash Flows
$-101.6M
PV of Terminal Value
$-163.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $118.2M | $-8.9M | -8.0% | $-13.9M | $-12.6M |
| Year 2 | $121.7M | $-7.9M | -7.0% | $-13.1M | $-10.8M |
| Year 3 | $125.4M | $-6.9M | -6.0% | $-12.2M | $-9.2M |
| Year 4 | $129.1M | $-6.5M | -5.0% | $-12.0M | $-8.2M |
| Year 5 | $133.0M | $-6.3M | -5.0% | $-12.0M | $-7.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-149.9M. 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$114.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08023123122466058
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5