LBO — LARGO MEDICAL CENTER
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
$318.4M
Entry EV
$518.3M
Exit EV
$163.8M
Equity Invested
Sources & Uses
S&UTotal · $318.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $123.6M | 38.8% | |
| Sub Debt | $30.9M | 9.7% | |
| Equity | $163.8M | 51.5% | |
| Enterprise Value | $309.1M | 97.1% | |
| Transaction Fees | $9.3M | 2.9% | |
| Total Uses | $318.4M | 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 | $49.4M |
| Exit Ev | $518.3M |
| Net Debt At Exit | $133.8M |
| Equity At Exit | $384.5M |
| Equity Invested | $163.8M |
| Total Value Created | $220.7M |
| Value From Growth | $193.7M |
| Value From Multiple | $15.5M |
| Value From Deleveraging | $20.7M |