LBO — DOMINICAN HOSPITAL
IRR: 22.2% | MOIC: 2.72x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.2%
IRR
2.72x
MOIC
$257.6M
Entry EV
$478.9M
Exit EV
$132.6M
Equity Invested
Sources & Uses
S&UTotal · $257.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $100.0M | 38.8% | |
| Sub Debt | $25.0M | 9.7% | |
| Equity | $132.6M | 51.5% | |
| Enterprise Value | $250.1M | 97.1% | |
| Transaction Fees | $7.5M | 2.9% | |
| Total Uses | $257.6M | 100.0% |
Interpretation
INTAt 2.72x MOIC and 22.2% 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 | $45.6M |
| Exit Ev | $478.9M |
| Net Debt At Exit | $117.9M |
| Equity At Exit | $361.0M |
| Equity Invested | $132.6M |
| Total Value Created | $228.4M |
| Value From Growth | $216.3M |
| Value From Multiple | $12.5M |
| Value From Deleveraging | $7.1M |