LBO — NORTHWEST SPECIALTY HOSPITAL
IRR: 25.4% | MOIC: 3.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.4%
IRR
3.10x
MOIC
$46.3M
Entry EV
$95.8M
Exit EV
$23.8M
Equity Invested
Sources & Uses
S&UTotal · $46.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $18.0M | 38.8% | |
| Sub Debt | $4.5M | 9.7% | |
| Equity | $23.8M | 51.5% | |
| Enterprise Value | $44.9M | 97.1% | |
| Transaction Fees | $1.3M | 2.9% | |
| Total Uses | $46.3M | 100.0% |
Interpretation
INTAt 3.10x MOIC and 25.4% 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 | $9.1M |
| Exit Ev | $95.8M |
| Net Debt At Exit | $21.9M |
| Equity At Exit | $73.9M |
| Equity Invested | $23.8M |
| Total Value Created | $50.1M |
| Value From Growth | $48.6M |
| Value From Multiple | $2.2M |
| Value From Deleveraging | $0.5M |