LBO — ENGLEWOOD COMMUNITY HOSPITAL
IRR: 17.0% | MOIC: 2.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.19x
MOIC
$77.5M
Entry EV
$118.5M
Exit EV
$39.9M
Equity Invested
Sources & Uses
S&UTotal · $77.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $30.1M | 38.8% | |
| Sub Debt | $7.5M | 9.7% | |
| Equity | $39.9M | 51.5% | |
| Enterprise Value | $75.2M | 97.1% | |
| Transaction Fees | $2.3M | 2.9% | |
| Total Uses | $77.5M | 100.0% |
Interpretation
INTAt 2.19x MOIC and 17.0% 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 | $11.3M |
| Exit Ev | $118.5M |
| Net Debt At Exit | $31.1M |
| Equity At Exit | $87.4M |
| Equity Invested | $39.9M |
| Total Value Created | $47.5M |
| Value From Growth | $39.5M |
| Value From Multiple | $3.8M |
| Value From Deleveraging | $6.5M |