LBO — ARIZONA GENERAL HOSPITAL
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
$104.2M
Entry EV
$160.3M
Exit EV
$53.6M
Equity Invested
Sources & Uses
S&UTotal · $104.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $40.5M | 38.8% | |
| Sub Debt | $10.1M | 9.7% | |
| Equity | $53.6M | 51.5% | |
| Enterprise Value | $101.2M | 97.1% | |
| Transaction Fees | $3.0M | 2.9% | |
| Total Uses | $104.2M | 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 | $15.3M |
| Exit Ev | $160.3M |
| Net Debt At Exit | $42.0M |
| Equity At Exit | $118.2M |
| Equity Invested | $53.6M |
| Total Value Created | $64.6M |
| Value From Growth | $54.0M |
| Value From Multiple | $5.1M |
| Value From Deleveraging | $8.6M |