LBO — COMPASS BEHAVIORAL HEALTH CNTR ALEXA
IRR: 17.9% | MOIC: 2.28x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.9%
IRR
2.28x
MOIC
$8.7M
Entry EV
$13.8M
Exit EV
$4.5M
Equity Invested
Sources & Uses
S&UTotal · $8.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.4M | 38.8% | |
| Sub Debt | $0.8M | 9.7% | |
| Equity | $4.5M | 51.5% | |
| Enterprise Value | $8.5M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $8.7M | 100.0% |
Interpretation
INTAt 2.28x MOIC and 17.9% 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 | $1.3M |
| Exit Ev | $13.8M |
| Net Debt At Exit | $3.6M |
| Equity At Exit | $10.2M |
| Equity Invested | $4.5M |
| Total Value Created | $5.7M |
| Value From Growth | $4.9M |
| Value From Multiple | $0.4M |
| Value From Deleveraging | $0.6M |