LBO — BAPTIST HEALTH LAGRANGE
IRR: 29.9% | MOIC: 3.70x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.9%
IRR
3.70x
MOIC
$66.0M
Entry EV
$157.5M
Exit EV
$33.9M
Equity Invested
Sources & Uses
S&UTotal · $66.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $25.6M | 38.8% | |
| Sub Debt | $6.4M | 9.7% | |
| Equity | $33.9M | 51.5% | |
| Enterprise Value | $64.0M | 97.1% | |
| Transaction Fees | $1.9M | 2.9% | |
| Total Uses | $66.0M | 100.0% |
Interpretation
INTAt 3.70x MOIC and 29.9% 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 | $15.0M |
| Exit Ev | $157.5M |
| Net Debt At Exit | $31.9M |
| Equity At Exit | $125.5M |
| Equity Invested | $33.9M |
| Total Value Created | $91.6M |
| Value From Growth | $90.2M |
| Value From Multiple | $3.2M |
| Value From Deleveraging | $0.1M |