LBO — MOBILE INFIRMARY MEDICAL CENTER
IRR: 27.9% | MOIC: 3.42x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.9%
IRR
3.42x
MOIC
$173.2M
Entry EV
$387.9M
Exit EV
$89.1M
Equity Invested
Sources & Uses
S&UTotal · $173.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $67.2M | 38.8% | |
| Sub Debt | $16.8M | 9.7% | |
| Equity | $89.1M | 51.5% | |
| Enterprise Value | $168.1M | 97.1% | |
| Transaction Fees | $5.0M | 2.9% | |
| Total Uses | $173.2M | 100.0% |
Interpretation
INTAt 3.42x MOIC and 27.9% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
Key drivers: Check the EBITDA bridge to identify highest-probability levers, the debt schedule for leverage trajectory, or the challenge solver to see what breaks the deal.
Returns Waterfall
WFL| Component | Value |
|---|---|
| Exit Ebitda | $36.9M |
| Exit Ev | $387.9M |
| Net Debt At Exit | $83.2M |
| Equity At Exit | $304.7M |
| Equity Invested | $89.1M |
| Total Value Created | $215.6M |
| Value From Growth | $211.4M |
| Value From Multiple | $8.4M |
| Value From Deleveraging | $0.8M |