LBO — MILLS PENINSULA MEDICAL CENTER
IRR: 25.5% | MOIC: 3.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.5%
IRR
3.11x
MOIC
$269.1M
Entry EV
$558.8M
Exit EV
$138.5M
Equity Invested
Sources & Uses
S&UTotal · $269.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $104.5M | 38.8% | |
| Sub Debt | $26.1M | 9.7% | |
| Equity | $138.5M | 51.5% | |
| Enterprise Value | $261.2M | 97.1% | |
| Transaction Fees | $7.8M | 2.9% | |
| Total Uses | $269.1M | 100.0% |
Interpretation
INTAt 3.11x MOIC and 25.5% 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 | $53.2M |
| Exit Ev | $558.8M |
| Net Debt At Exit | $127.6M |
| Equity At Exit | $431.2M |
| Equity Invested | $138.5M |
| Total Value Created | $292.7M |
| Value From Growth | $284.5M |
| Value From Multiple | $13.1M |
| Value From Deleveraging | $3.0M |