LBO — WHITE COUNTY MEDICAL CENTER
IRR: 26.7% | MOIC: 3.26x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.7%
IRR
3.26x
MOIC
$87.5M
Entry EV
$188.8M
Exit EV
$45.0M
Equity Invested
Sources & Uses
S&UTotal · $87.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $34.0M | 38.8% | |
| Sub Debt | $8.5M | 9.7% | |
| Equity | $45.0M | 51.5% | |
| Enterprise Value | $85.0M | 97.1% | |
| Transaction Fees | $2.5M | 2.9% | |
| Total Uses | $87.5M | 100.0% |
Interpretation
INTAt 3.26x MOIC and 26.7% 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 | $18.0M |
| Exit Ev | $188.8M |
| Net Debt At Exit | $41.9M |
| Equity At Exit | $146.9M |
| Equity Invested | $45.0M |
| Total Value Created | $101.9M |
| Value From Growth | $99.6M |
| Value From Multiple | $4.2M |
| Value From Deleveraging | $0.6M |