LBO — SUTTER MATERNITY & SURGERY CENTER
IRR: 16.2% | MOIC: 2.12x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.2%
IRR
2.12x
MOIC
$119.3M
Entry EV
$176.8M
Exit EV
$61.4M
Equity Invested
Sources & Uses
S&UTotal · $119.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $46.3M | 38.8% | |
| Sub Debt | $11.6M | 9.7% | |
| Equity | $61.4M | 51.5% | |
| Enterprise Value | $115.8M | 97.1% | |
| Transaction Fees | $3.5M | 2.9% | |
| Total Uses | $119.3M | 100.0% |
Interpretation
INTAt 2.12x MOIC and 16.2% 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 | $16.8M |
| Exit Ev | $176.8M |
| Net Debt At Exit | $46.8M |
| Equity At Exit | $130.0M |
| Equity Invested | $61.4M |
| Total Value Created | $68.6M |
| Value From Growth | $55.3M |
| Value From Multiple | $5.8M |
| Value From Deleveraging | $11.0M |