DCF — ASCENSION ST. FRANCIS HOSPITAL
Enterprise Value: $-101.7M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-101.7M
Enterprise Value
$-34.0M
PV of Cash Flows
$-67.7M
PV of Terminal Value
$-109.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $118.4M | $-5.3M | -5.0% | $-10.3M | $-9.4M |
| Year 2 | $122.0M | $-4.3M | -4.0% | $-9.4M | $-7.8M |
| Year 3 | $125.6M | $-3.1M | -3.0% | $-8.5M | $-6.4M |
| Year 4 | $129.4M | $-2.6M | -2.0% | $-8.1M | $-5.5M |
| Year 5 | $133.3M | $-2.3M | -2.0% | $-8.0M | $-5.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-101.7M. 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$115.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.050000003913881694
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5