DCF — HCA HOUSTON HEALTHCARE PEARLAND
Enterprise Value: $-117.8M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-117.8M
Enterprise Value
$-37.7M
PV of Cash Flows
$-80.1M
PV of Terminal Value
$-129.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $86.9M | $-7.1M | -8.0% | $-10.8M | $-9.8M |
| Year 2 | $89.5M | $-6.4M | -7.0% | $-10.2M | $-8.4M |
| Year 3 | $92.2M | $-5.7M | -6.0% | $-9.6M | $-7.2M |
| Year 4 | $95.0M | $-5.4M | -6.0% | $-9.4M | $-6.4M |
| Year 5 | $97.8M | $-5.3M | -5.0% | $-9.4M | $-5.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-117.8M. 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$84.4M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.08666355463006192
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5