DCF — TRI-COUNTY MEMORIAL HOSPITAL INC.
Enterprise Value: $-11.2M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-11.2M
Enterprise Value
$-4.2M
PV of Cash Flows
$-7.0M
PV of Terminal Value
$-11.2M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $26.1M | $-0.3M | -1.0% | $-1.4M | $-1.3M |
| Year 2 | $26.9M | $-0.1M | -0.0% | $-1.2M | $-1.0M |
| Year 3 | $27.7M | $0.2M | 1.0% | $-1.0M | $-0.7M |
| Year 4 | $28.6M | $0.3M | 1.0% | $-0.9M | $-0.6M |
| Year 5 | $29.4M | $0.4M | 1.0% | $-0.8M | $-0.5M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-11.2M. 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$25.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.018134562173476847
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5