LBO — AM 1 MENORAH MEDICAL CENTER
IRR: 18.3% | MOIC: 2.31x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.3%
IRR
2.31x
MOIC
$252.5M
Entry EV
$405.6M
Exit EV
$129.9M
Equity Invested
Sources & Uses
S&UTotal · $252.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $98.1M | 38.8% | |
| Sub Debt | $24.5M | 9.7% | |
| Equity | $129.9M | 51.5% | |
| Enterprise Value | $245.1M | 97.1% | |
| Transaction Fees | $7.4M | 2.9% | |
| Total Uses | $252.5M | 100.0% |
Interpretation
INTAt 2.31x MOIC and 18.3% 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 | $38.6M |
| Exit Ev | $405.6M |
| Net Debt At Exit | $105.1M |
| Equity At Exit | $300.5M |
| Equity Invested | $129.9M |
| Total Value Created | $170.6M |
| Value From Growth | $148.2M |
| Value From Multiple | $12.3M |
| Value From Deleveraging | $17.5M |