LBO — CENTURA AVISTA ADVENTIST HOSPITAL
IRR: 18.3% | MOIC: 2.31x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.3%
IRR
2.31x
MOIC
$157.7M
Entry EV
$253.5M
Exit EV
$81.1M
Equity Invested
Sources & Uses
S&UTotal · $157.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $61.2M | 38.8% | |
| Sub Debt | $15.3M | 9.7% | |
| Equity | $81.1M | 51.5% | |
| Enterprise Value | $153.1M | 97.1% | |
| Transaction Fees | $4.6M | 2.9% | |
| Total Uses | $157.7M | 100.0% |
Interpretation
INTAt 2.31x MOIC and 18.3% 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 | $24.1M |
| Exit Ev | $253.5M |
| Net Debt At Exit | $65.7M |
| Equity At Exit | $187.8M |
| Equity Invested | $81.1M |
| Total Value Created | $106.7M |
| Value From Growth | $92.7M |
| Value From Multiple | $7.7M |
| Value From Deleveraging | $10.9M |