DCF — ST. LUKES SUGAR LAND HOSPITAL
Enterprise Value: $-75.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-75.1M
Enterprise Value
$-25.1M
PV of Cash Flows
$-50.0M
PV of Terminal Value
$-80.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $87.5M | $-3.9M | -5.0% | $-7.6M | $-6.9M |
| Year 2 | $90.1M | $-3.2M | -4.0% | $-7.0M | $-5.8M |
| Year 3 | $92.8M | $-2.3M | -3.0% | $-6.2M | $-4.7M |
| Year 4 | $95.6M | $-1.9M | -2.0% | $-6.0M | $-4.1M |
| Year 5 | $98.4M | $-1.7M | -2.0% | $-5.9M | $-3.7M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-75.1M. 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$84.9M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.05
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5