LBO — MARIAN MEDICAL CENTER
IRR: 22.7% | MOIC: 2.78x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.7%
IRR
2.78x
MOIC
$367.5M
Entry EV
$695.8M
Exit EV
$189.1M
Equity Invested
Sources & Uses
S&UTotal · $367.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $142.7M | 38.8% | |
| Sub Debt | $35.7M | 9.7% | |
| Equity | $189.1M | 51.5% | |
| Enterprise Value | $356.8M | 97.1% | |
| Transaction Fees | $10.7M | 2.9% | |
| Total Uses | $367.5M | 100.0% |
Interpretation
INTAt 2.78x MOIC and 22.7% 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 | $66.3M |
| Exit Ev | $695.8M |
| Net Debt At Exit | $169.4M |
| Equity At Exit | $526.4M |
| Equity Invested | $189.1M |
| Total Value Created | $337.3M |
| Value From Growth | $321.2M |
| Value From Multiple | $17.8M |
| Value From Deleveraging | $9.0M |