DCF — THEDACARE MEDICAL CENTER - WAUPACA
Enterprise Value: $21.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$21.8M
Enterprise Value
$5.2M
PV of Cash Flows
$16.6M
PV of Terminal Value
$26.8M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $50.5M | $3.4M | 7.0% | $0.7M | $0.6M |
| Year 2 | $52.0M | $4.0M | 8.0% | $1.1M | $0.9M |
| Year 3 | $53.6M | $4.6M | 9.0% | $1.5M | $1.2M |
| Year 4 | $55.2M | $5.1M | 9.0% | $1.8M | $1.2M |
| Year 5 | $56.8M | $5.3M | 9.0% | $2.0M | $1.2M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $21.8M. Terminal value accounts for 76% 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$49.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.061557228749500474
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5