LBO — MEASE HOSPITAL COUNTRYSIDE
IRR: 16.6% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.15x
MOIC
$501.8M
Entry EV
$754.3M
Exit EV
$258.2M
Equity Invested
Sources & Uses
S&UTotal · $501.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $194.9M | 38.8% | |
| Sub Debt | $48.7M | 9.7% | |
| Equity | $258.2M | 51.5% | |
| Enterprise Value | $487.2M | 97.1% | |
| Transaction Fees | $14.6M | 2.9% | |
| Total Uses | $501.8M | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.6% 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 | $71.8M |
| Exit Ev | $754.3M |
| Net Debt At Exit | $199.1M |
| Equity At Exit | $555.3M |
| Equity Invested | $258.2M |
| Total Value Created | $297.0M |
| Value From Growth | $242.8M |
| Value From Multiple | $24.4M |
| Value From Deleveraging | $44.5M |