LBO — NATIONAL PARK MEDICAL CENTER
IRR: 30.3% | MOIC: 3.75x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.3%
IRR
3.75x
MOIC
$32.3M
Entry EV
$77.9M
Exit EV
$16.6M
Equity Invested
Sources & Uses
S&UTotal · $32.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $12.5M | 38.8% | |
| Sub Debt | $3.1M | 9.7% | |
| Equity | $16.6M | 51.5% | |
| Enterprise Value | $31.3M | 97.1% | |
| Transaction Fees | $0.9M | 2.9% | |
| Total Uses | $32.3M | 100.0% |
Interpretation
INTAt 3.75x MOIC and 30.3% 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 | $7.4M |
| Exit Ev | $77.9M |
| Net Debt At Exit | $15.6M |
| Equity At Exit | $62.3M |
| Equity Invested | $16.6M |
| Total Value Created | $45.7M |
| Value From Growth | $45.1M |
| Value From Multiple | $1.6M |
| Value From Deleveraging | $0.0M |