LBO — ST. ELIZABETH FLORENCE
IRR: 18.0% | MOIC: 2.29x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.0%
IRR
2.29x
MOIC
$193.0M
Entry EV
$307.2M
Exit EV
$99.3M
Equity Invested
Sources & Uses
S&UTotal · $193.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $74.9M | 38.8% | |
| Sub Debt | $18.7M | 9.7% | |
| Equity | $99.3M | 51.5% | |
| Enterprise Value | $187.3M | 97.1% | |
| Transaction Fees | $5.6M | 2.9% | |
| Total Uses | $193.0M | 100.0% |
Interpretation
INTAt 2.29x MOIC and 18.0% 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 | $29.3M |
| Exit Ev | $307.2M |
| Net Debt At Exit | $79.8M |
| Equity At Exit | $227.4M |
| Equity Invested | $99.3M |
| Total Value Created | $128.1M |
| Value From Growth | $110.5M |
| Value From Multiple | $9.4M |
| Value From Deleveraging | $13.9M |