DCF — MEMORIAL HOSPITAL OF BURLINGTON
Enterprise Value: $75.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$75.7M
Enterprise Value
$19.3M
PV of Cash Flows
$56.5M
PV of Terminal Value
$90.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $122.4M | $10.4M | 9.0% | $3.4M | $3.1M |
| Year 2 | $126.1M | $12.0M | 10.0% | $4.4M | $3.7M |
| Year 3 | $129.9M | $13.6M | 11.0% | $5.5M | $4.2M |
| Year 4 | $133.7M | $14.7M | 11.0% | $6.2M | $4.2M |
| Year 5 | $137.8M | $15.5M | 11.0% | $6.7M | $4.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $75.7M. Terminal value accounts for 75% 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$118.8M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.0800000030294766
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5