LBO — SPECIALTY REHABILITATION HOSPITAL
IRR: 16.5% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.5%
IRR
2.15x
MOIC
$6.7M
Entry EV
$10.1M
Exit EV
$3.5M
Equity Invested
Sources & Uses
S&UTotal · $6.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $2.6M | 38.8% | |
| Sub Debt | $0.7M | 9.7% | |
| Equity | $3.5M | 51.5% | |
| Enterprise Value | $6.5M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $6.7M | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.5% 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 | $1.0M |
| Exit Ev | $10.1M |
| Net Debt At Exit | $2.7M |
| Equity At Exit | $7.4M |
| Equity Invested | $3.5M |
| Total Value Created | $4.0M |
| Value From Growth | $3.2M |
| Value From Multiple | $0.3M |
| Value From Deleveraging | $0.6M |