DCF — AURORA MEDICAL CENTER - BAY AREA
Enterprise Value: $-258.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-258.6M
Enterprise Value
$-79.8M
PV of Cash Flows
$-178.8M
PV of Terminal Value
$-287.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $102.3M | $-17.2M | -17.0% | $-21.5M | $-19.6M |
| Year 2 | $105.4M | $-16.7M | -16.0% | $-21.1M | $-17.5M |
| Year 3 | $108.5M | $-16.1M | -15.0% | $-20.7M | $-15.5M |
| Year 4 | $111.8M | $-16.0M | -14.0% | $-20.7M | $-14.2M |
| Year 5 | $115.1M | $-16.2M | -14.0% | $-21.1M | $-13.1M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-258.6M. 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$99.3M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.17315313852411773
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5