LBO — MERCY MEDICAL CENTER MERCED
IRR: 26.9% | MOIC: 3.29x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.9%
IRR
3.29x
MOIC
$131.7M
Entry EV
$286.4M
Exit EV
$67.8M
Equity Invested
Sources & Uses
S&UTotal · $131.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $51.2M | 38.8% | |
| Sub Debt | $12.8M | 9.7% | |
| Equity | $67.8M | 51.5% | |
| Enterprise Value | $127.9M | 97.1% | |
| Transaction Fees | $3.8M | 2.9% | |
| Total Uses | $131.7M | 100.0% |
Interpretation
INTAt 3.29x MOIC and 26.9% 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 | $27.3M |
| Exit Ev | $286.4M |
| Net Debt At Exit | $63.1M |
| Equity At Exit | $223.3M |
| Equity Invested | $67.8M |
| Total Value Created | $155.5M |
| Value From Growth | $152.1M |
| Value From Multiple | $6.4M |
| Value From Deleveraging | $0.9M |