LBO — STRAUB CLINIC & HOSPITAL
IRR: 24.4% | MOIC: 2.98x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.4%
IRR
2.98x
MOIC
$224.7M
Entry EV
$450.3M
Exit EV
$115.6M
Equity Invested
Sources & Uses
S&UTotal · $224.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $87.2M | 38.8% | |
| Sub Debt | $21.8M | 9.7% | |
| Equity | $115.6M | 51.5% | |
| Enterprise Value | $218.1M | 97.1% | |
| Transaction Fees | $6.5M | 2.9% | |
| Total Uses | $224.7M | 100.0% |
Interpretation
INTAt 2.98x MOIC and 24.4% 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 | $42.9M |
| Exit Ev | $450.3M |
| Net Debt At Exit | $105.6M |
| Equity At Exit | $344.7M |
| Equity Invested | $115.6M |
| Total Value Created | $229.1M |
| Value From Growth | $221.3M |
| Value From Multiple | $10.9M |
| Value From Deleveraging | $3.4M |