DCF — BAY AREA REHAB HOSPITAL
Enterprise Value: $54.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$54.1M
Enterprise Value
$13.8M
PV of Cash Flows
$40.3M
PV of Terminal Value
$65.0M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $87.5M | $7.4M | 8.0% | $2.4M | $2.2M |
| Year 2 | $90.1M | $8.6M | 9.0% | $3.2M | $2.6M |
| Year 3 | $92.8M | $9.7M | 10.0% | $4.0M | $3.0M |
| Year 4 | $95.6M | $10.5M | 11.0% | $4.4M | $3.0M |
| Year 5 | $98.4M | $11.1M | 11.0% | $4.8M | $3.0M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $54.1M. Terminal value accounts for 75% of total EV — typical range (60-80%).
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 base0.07999999576019758
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5