DCF — CENTRAL TEXAS REHAB HOSPITAL
Enterprise Value: $-28.5M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$-28.5M
Enterprise Value
$-8.9M
PV of Cash Flows
$-19.7M
PV of Terminal Value
$-31.7M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $13.4M | $-1.9M | -14.0% | $-2.4M | $-2.2M |
| Year 2 | $13.8M | $-1.8M | -13.0% | $-2.4M | $-2.0M |
| Year 3 | $14.2M | $-1.7M | -12.0% | $-2.3M | $-1.7M |
| Year 4 | $14.6M | $-1.7M | -11.0% | $-2.3M | $-1.6M |
| Year 5 | $15.0M | $-1.7M | -11.0% | $-2.3M | $-1.4M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $-28.5M. 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$13.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base-0.14428697151045855
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5