LBO — THCC TWIN CITIES COMMUNITY HOSPITAL
IRR: 19.1% | MOIC: 2.39x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.1%
IRR
2.39x
MOIC
$96.5M
Entry EV
$159.9M
Exit EV
$49.6M
Equity Invested
Sources & Uses
S&UTotal · $96.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $37.5M | 38.8% | |
| Sub Debt | $9.4M | 9.7% | |
| Equity | $49.6M | 51.5% | |
| Enterprise Value | $93.7M | 97.1% | |
| Transaction Fees | $2.8M | 2.9% | |
| Total Uses | $96.5M | 100.0% |
Interpretation
INTAt 2.39x MOIC and 19.1% 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 | $15.2M |
| Exit Ev | $159.9M |
| Net Debt At Exit | $41.1M |
| Equity At Exit | $118.8M |
| Equity Invested | $49.6M |
| Total Value Created | $69.1M |
| Value From Growth | $61.5M |
| Value From Multiple | $4.7M |
| Value From Deleveraging | $5.8M |