LBO — NORTH SUBURBAN MEDICAL CENTER
IRR: 23.0% | MOIC: 2.81x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.0%
IRR
2.81x
MOIC
$76.3M
Entry EV
$145.9M
Exit EV
$39.3M
Equity Invested
Sources & Uses
S&UTotal · $76.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $29.6M | 38.8% | |
| Sub Debt | $7.4M | 9.7% | |
| Equity | $39.3M | 51.5% | |
| Enterprise Value | $74.1M | 97.1% | |
| Transaction Fees | $2.2M | 2.9% | |
| Total Uses | $76.3M | 100.0% |
Interpretation
INTAt 2.81x MOIC and 23.0% 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 | $13.9M |
| Exit Ev | $145.9M |
| Net Debt At Exit | $35.3M |
| Equity At Exit | $110.6M |
| Equity Invested | $39.3M |
| Total Value Created | $71.3M |
| Value From Growth | $68.1M |
| Value From Multiple | $3.7M |
| Value From Deleveraging | $1.7M |