LBO — SALINAS VALLEY MEMORIAL HOSPITAL
IRR: 17.9% | MOIC: 2.28x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.9%
IRR
2.28x
MOIC
$593.3M
Entry EV
$939.0M
Exit EV
$305.3M
Equity Invested
Sources & Uses
S&UTotal · $593.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $230.4M | 38.8% | |
| Sub Debt | $57.6M | 9.7% | |
| Equity | $305.3M | 51.5% | |
| Enterprise Value | $576.1M | 97.1% | |
| Transaction Fees | $17.3M | 2.9% | |
| Total Uses | $593.3M | 100.0% |
Interpretation
INTAt 2.28x MOIC and 17.9% 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 | $89.4M |
| Exit Ev | $939.0M |
| Net Debt At Exit | $244.3M |
| Equity At Exit | $694.7M |
| Equity Invested | $305.3M |
| Total Value Created | $389.4M |
| Value From Growth | $334.2M |
| Value From Multiple | $28.8M |
| Value From Deleveraging | $43.7M |