LBO — NORTHWEST MEDICAL CENTER ORO VALLEY
IRR: 17.1% | MOIC: 2.20x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.1%
IRR
2.20x
MOIC
$159.0M
Entry EV
$243.7M
Exit EV
$81.8M
Equity Invested
Sources & Uses
S&UTotal · $159.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $61.7M | 38.8% | |
| Sub Debt | $15.4M | 9.7% | |
| Equity | $81.8M | 51.5% | |
| Enterprise Value | $154.4M | 97.1% | |
| Transaction Fees | $4.6M | 2.9% | |
| Total Uses | $159.0M | 100.0% |
Interpretation
INTAt 2.20x MOIC and 17.1% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $23.2M |
| Exit Ev | $243.7M |
| Net Debt At Exit | $64.0M |
| Equity At Exit | $179.8M |
| Equity Invested | $81.8M |
| Total Value Created | $98.0M |
| Value From Growth | $81.7M |
| Value From Multiple | $7.7M |
| Value From Deleveraging | $13.2M |