LBO — TJ HEALTH COLUMBIA
IRR: 24.9% | MOIC: 3.03x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.9%
IRR
3.03x
MOIC
$6.2M
Entry EV
$12.6M
Exit EV
$3.2M
Equity Invested
Sources & Uses
S&UTotal · $6.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $2.4M | 38.8% | |
| Sub Debt | $0.6M | 9.7% | |
| Equity | $3.2M | 51.5% | |
| Enterprise Value | $6.0M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $6.2M | 100.0% |
Interpretation
INTAt 3.03x MOIC and 24.9% 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 | $1.2M |
| Exit Ev | $12.6M |
| Net Debt At Exit | $2.9M |
| Equity At Exit | $9.7M |
| Equity Invested | $3.2M |
| Total Value Created | $6.5M |
| Value From Growth | $6.3M |
| Value From Multiple | $0.3M |
| Value From Deleveraging | $0.1M |