LBO — ENCOMPASS HEALTH REHABILITATION HOSP
IRR: 16.5% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.5%
IRR
2.15x
MOIC
$11.3M
Entry EV
$17.1M
Exit EV
$5.8M
Equity Invested
Sources & Uses
S&UTotal · $11.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $4.4M | 38.8% | |
| Sub Debt | $1.1M | 9.7% | |
| Equity | $5.8M | 51.5% | |
| Enterprise Value | $11.0M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $11.3M | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.5% 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 | $17.1M |
| Net Debt At Exit | $4.5M |
| Equity At Exit | $12.6M |
| Equity Invested | $5.8M |
| Total Value Created | $6.7M |
| Value From Growth | $5.5M |
| Value From Multiple | $0.6M |
| Value From Deleveraging | $1.0M |