DCF — WESTERN WISCONSIN HEALTH
Enterprise Value: $-21.6M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-21.6M
Enterprise Value
$-8.6M
PV of Cash Flows
$-13.0M
PV of Terminal Value
$-20.9M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $65.0M | $-0.4M | -1.0% | $-3.1M | $-2.9M |
| Year 2 | $66.9M | $0.3M | 0.0% | $-2.6M | $-2.1M |
| Year 3 | $68.9M | $1.0M | 1.0% | $-2.0M | $-1.5M |
| Year 4 | $71.0M | $1.3M | 2.0% | $-1.7M | $-1.1M |
| Year 5 | $73.1M | $1.6M | 2.0% | $-1.5M | $-1.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-21.6M. 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$63.1M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.011129447287597951
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5