LBO — NORTHERN COLORADO LONG TERM ACUTE HO
IRR: 18.6% | MOIC: 2.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.6%
IRR
2.35x
MOIC
$10.3M
Entry EV
$16.8M
Exit EV
$5.3M
Equity Invested
Sources & Uses
S&UTotal · $10.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $4.0M | 38.8% | |
| Sub Debt | $1.0M | 9.7% | |
| Equity | $5.3M | 51.5% | |
| Enterprise Value | $10.0M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $10.3M | 100.0% |
Interpretation
INTAt 2.35x MOIC and 18.6% 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 | $1.6M |
| Exit Ev | $16.8M |
| Net Debt At Exit | $4.3M |
| Equity At Exit | $12.4M |
| Equity Invested | $5.3M |
| Total Value Created | $7.1M |
| Value From Growth | $6.3M |
| Value From Multiple | $0.5M |
| Value From Deleveraging | $0.7M |