LBO — MENDOTA COMMUNITY HOSPITAL
IRR: 16.6% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.16x
MOIC
$42.0M
Entry EV
$63.2M
Exit EV
$21.6M
Equity Invested
Sources & Uses
S&UTotal · $42.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $16.3M | 38.8% | |
| Sub Debt | $4.1M | 9.7% | |
| Equity | $21.6M | 51.5% | |
| Enterprise Value | $40.7M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $42.0M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.6% 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 | $6.0M |
| Exit Ev | $63.2M |
| Net Debt At Exit | $16.7M |
| Equity At Exit | $46.6M |
| Equity Invested | $21.6M |
| Total Value Created | $25.0M |
| Value From Growth | $20.5M |
| Value From Multiple | $2.0M |
| Value From Deleveraging | $3.7M |