LBO — OUR LADY OF LOURDES RMC
IRR: 18.0% | MOIC: 2.28x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.0%
IRR
2.28x
MOIC
$467.7M
Entry EV
$742.9M
Exit EV
$240.7M
Equity Invested
Sources & Uses
S&UTotal · $467.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $181.6M | 38.8% | |
| Sub Debt | $45.4M | 9.7% | |
| Equity | $240.7M | 51.5% | |
| Enterprise Value | $454.1M | 97.1% | |
| Transaction Fees | $13.6M | 2.9% | |
| Total Uses | $467.7M | 100.0% |
Interpretation
INTAt 2.28x 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 | $70.7M |
| Exit Ev | $742.9M |
| Net Debt At Exit | $193.1M |
| Equity At Exit | $549.8M |
| Equity Invested | $240.7M |
| Total Value Created | $309.1M |
| Value From Growth | $266.0M |
| Value From Multiple | $22.7M |
| Value From Deleveraging | $34.0M |