LBO — AURORA SAN DIEGO BEHAVIORAL
IRR: 16.4% | MOIC: 2.13x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.13x
MOIC
$47.9M
Entry EV
$71.5M
Exit EV
$24.6M
Equity Invested
Sources & Uses
S&UTotal · $47.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $18.6M | 38.8% | |
| Sub Debt | $4.6M | 9.7% | |
| Equity | $24.6M | 51.5% | |
| Enterprise Value | $46.5M | 97.1% | |
| Transaction Fees | $1.4M | 2.9% | |
| Total Uses | $47.9M | 100.0% |
Interpretation
INTAt 2.13x MOIC and 16.4% 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 | $6.8M |
| Exit Ev | $71.5M |
| Net Debt At Exit | $18.9M |
| Equity At Exit | $52.6M |
| Equity Invested | $24.6M |
| Total Value Created | $27.9M |
| Value From Growth | $22.7M |
| Value From Multiple | $2.3M |
| Value From Deleveraging | $4.3M |