LBO — ST ELIZABETH COMMUNITY HOSPTIAL
IRR: 26.2% | MOIC: 3.20x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.2%
IRR
3.20x
MOIC
$57.5M
Entry EV
$122.1M
Exit EV
$29.6M
Equity Invested
Sources & Uses
S&UTotal · $57.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $22.3M | 38.8% | |
| Sub Debt | $5.6M | 9.7% | |
| Equity | $29.6M | 51.5% | |
| Enterprise Value | $55.8M | 97.1% | |
| Transaction Fees | $1.7M | 2.9% | |
| Total Uses | $57.5M | 100.0% |
Interpretation
INTAt 3.20x MOIC and 26.2% 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 | $11.6M |
| Exit Ev | $122.1M |
| Net Debt At Exit | $27.4M |
| Equity At Exit | $94.7M |
| Equity Invested | $29.6M |
| Total Value Created | $65.1M |
| Value From Growth | $63.5M |
| Value From Multiple | $2.8M |
| Value From Deleveraging | $0.5M |