LBO — ST MARYS GOOD SAMARITAN
IRR: 31.2% | MOIC: 3.89x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.2%
IRR
3.89x
MOIC
$7.9M
Entry EV
$19.7M
Exit EV
$4.1M
Equity Invested
Sources & Uses
S&UTotal · $7.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.1M | 38.8% | |
| Sub Debt | $0.8M | 9.7% | |
| Equity | $4.1M | 51.5% | |
| Enterprise Value | $7.7M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $7.9M | 100.0% |
Interpretation
INTAt 3.89x MOIC and 31.2% 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 | $1.9M |
| Exit Ev | $19.7M |
| Net Debt At Exit | $3.8M |
| Equity At Exit | $15.9M |
| Equity Invested | $4.1M |
| Total Value Created | $11.8M |
| Value From Growth | $11.6M |
| Value From Multiple | $0.4M |
| Value From Deleveraging | 0.0% |