LBO — COVINGTON AMG REHABILITATION HOSPITA
IRR: 24.4% | MOIC: 2.97x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.4%
IRR
2.97x
MOIC
$3.3M
Entry EV
$6.5M
Exit EV
$1.7M
Equity Invested
Sources & Uses
S&UTotal · $3.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.3M | 38.8% | |
| Sub Debt | $0.3M | 9.7% | |
| Equity | $1.7M | 51.5% | |
| Enterprise Value | $3.2M | 97.1% | |
| Transaction Fees | $0.1M | 2.9% | |
| Total Uses | $3.3M | 100.0% |
Interpretation
INTAt 2.97x MOIC and 24.4% 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 | $0.6M |
| Exit Ev | $6.5M |
| Net Debt At Exit | $1.5M |
| Equity At Exit | $5.0M |
| Equity Invested | $1.7M |
| Total Value Created | $3.3M |
| Value From Growth | $3.2M |
| Value From Multiple | $0.2M |
| Value From Deleveraging | $0.1M |