LBO — COMMUNITY HOSP. MONTEREY PENINSULA
IRR: 17.8% | MOIC: 2.26x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.8%
IRR
2.26x
MOIC
$761.0M
Entry EV
$1.2B
Exit EV
$391.6M
Equity Invested
Sources & Uses
S&UTotal · $761.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $295.5M | 38.8% | |
| Sub Debt | $73.9M | 9.7% | |
| Equity | $391.6M | 51.5% | |
| Enterprise Value | $738.8M | 97.1% | |
| Transaction Fees | $22.2M | 2.9% | |
| Total Uses | $761.0M | 100.0% |
Interpretation
INTAt 2.26x MOIC and 17.8% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $114.1M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $312.2M |
| Equity At Exit | $886.2M |
| Equity Invested | $391.6M |
| Total Value Created | $494.7M |
| Value From Growth | $422.7M |
| Value From Multiple | $36.9M |
| Value From Deleveraging | $57.2M |