LBO — ASCENSION ST. VINCENT KOKOMO
IRR: 18.9% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.9%
IRR
2.37x
MOIC
$132.0M
Entry EV
$217.1M
Exit EV
$67.9M
Equity Invested
Sources & Uses
S&UTotal · $132.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $51.3M | 38.8% | |
| Sub Debt | $12.8M | 9.7% | |
| Equity | $67.9M | 51.5% | |
| Enterprise Value | $128.2M | 97.1% | |
| Transaction Fees | $3.8M | 2.9% | |
| Total Uses | $132.0M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.9% 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 | $20.7M |
| Exit Ev | $217.1M |
| Net Debt At Exit | $55.9M |
| Equity At Exit | $161.2M |
| Equity Invested | $67.9M |
| Total Value Created | $93.3M |
| Value From Growth | $82.6M |
| Value From Multiple | $6.4M |
| Value From Deleveraging | $8.2M |