LBO — ST. JOSEPHS OF ATLANTA
IRR: 30.9% | MOIC: 3.84x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.9%
IRR
3.84x
MOIC
$144.3M
Entry EV
$355.5M
Exit EV
$74.3M
Equity Invested
Sources & Uses
S&UTotal · $144.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $56.1M | 38.8% | |
| Sub Debt | $14.0M | 9.7% | |
| Equity | $74.3M | 51.5% | |
| Enterprise Value | $140.1M | 97.1% | |
| Transaction Fees | $4.2M | 2.9% | |
| Total Uses | $144.3M | 100.0% |
Interpretation
INTAt 3.84x MOIC and 30.9% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
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 | $33.9M |
| Exit Ev | $355.5M |
| Net Debt At Exit | $70.1M |
| Equity At Exit | $285.4M |
| Equity Invested | $74.3M |
| Total Value Created | $211.1M |
| Value From Growth | $208.3M |
| Value From Multiple | $7.0M |
| Value From Deleveraging | 0.0% |