DCF — REEDSBURG AREA MEDICAL CENTER
Enterprise Value: $-114.9M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-114.9M
Enterprise Value
$-37.0M
PV of Cash Flows
$-78.0M
PV of Terminal Value
$-125.6M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $90.3M | $-6.8M | -8.0% | $-10.6M | $-9.7M |
| Year 2 | $93.0M | $-6.1M | -7.0% | $-10.0M | $-8.3M |
| Year 3 | $95.8M | $-5.3M | -6.0% | $-9.4M | $-7.0M |
| Year 4 | $98.7M | $-5.0M | -5.0% | $-9.2M | $-6.3M |
| Year 5 | $101.6M | $-4.9M | -5.0% | $-9.2M | $-5.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-114.9M. 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$87.7M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08055403941679931
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5