LBO — CRAWFORD MEMORIAL HOSPITAL
IRR: 29.0% | MOIC: 3.57x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.0%
IRR
3.57x
MOIC
$20.0M
Entry EV
$46.5M
Exit EV
$10.3M
Equity Invested
Sources & Uses
S&UTotal · $20.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $7.8M | 38.8% | |
| Sub Debt | $1.9M | 9.7% | |
| Equity | $10.3M | 51.5% | |
| Enterprise Value | $19.4M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $20.0M | 100.0% |
Interpretation
INTAt 3.57x MOIC and 29.0% 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 | $4.4M |
| Exit Ev | $46.5M |
| Net Debt At Exit | $9.7M |
| Equity At Exit | $36.8M |
| Equity Invested | $10.3M |
| Total Value Created | $26.5M |
| Value From Growth | $26.0M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | $0.1M |