DCF — TRUSTPOINT REHABILITATION HOSPITAL O
Enterprise Value: $35.1M
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
$35.1M
Enterprise Value
$9.3M
PV of Cash Flows
$25.7M
PV of Terminal Value
$41.5M
Terminal Value
10.0%
WACC
2.5%
Terminal Growth
Cash Flow Projections
PROJ| Year | Revenue | EBITDA | Margin | FCF | PV(FCF) |
|---|---|---|---|---|---|
| Year 1 | $41.2M | $4.4M | 11.0% | $1.8M | $1.7M |
| Year 2 | $42.4M | $5.0M | 12.0% | $2.2M | $1.8M |
| Year 3 | $43.7M | $5.6M | 13.0% | $2.6M | $2.0M |
| Year 4 | $45.0M | $6.0M | 13.0% | $2.9M | $2.0M |
| Year 5 | $46.4M | $6.3M | 14.0% | $3.0M | $1.9M |
Interpretation
INTAt a WACC of 10.0% and terminal growth of 2.5%, enterprise value is $35.1M. Terminal value accounts for 73% 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$40.0M
revenue growth rates[0.03, 0.03, 0.03, 0.03, 0.03]
ebitda margin base0.10283279076827437
ebitda margin improvement bps[50, 100, 100, 50, 25]
capex pct revenue0.04
nwc pct revenue0.08
tax rate0.25
projection years5