LBO — CALIFORNIA REHABILITATION INSTITUTE
IRR: 20.1% | MOIC: 2.50x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.1%
IRR
2.50x
MOIC
$91.2M
Entry EV
$157.1M
Exit EV
$46.9M
Equity Invested
Sources & Uses
S&UTotal · $91.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $35.4M | 38.8% | |
| Sub Debt | $8.8M | 9.7% | |
| Equity | $46.9M | 51.5% | |
| Enterprise Value | $88.5M | 97.1% | |
| Transaction Fees | $2.7M | 2.9% | |
| Total Uses | $91.2M | 100.0% |
Interpretation
INTAt 2.50x MOIC and 20.1% 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 | $15.0M |
| Exit Ev | $157.1M |
| Net Debt At Exit | $40.0M |
| Equity At Exit | $117.2M |
| Equity Invested | $46.9M |
| Total Value Created | $70.3M |
| Value From Growth | $64.2M |
| Value From Multiple | $4.4M |
| Value From Deleveraging | $4.3M |