LBO — RIVER PLACE BEHAVIORAL HEALTH
IRR: 21.9% | MOIC: 2.69x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.9%
IRR
2.69x
MOIC
$9.7M
Entry EV
$17.8M
Exit EV
$5.0M
Equity Invested
Sources & Uses
S&UTotal · $9.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.7M | 38.8% | |
| Sub Debt | $0.9M | 9.7% | |
| Equity | $5.0M | 51.5% | |
| Enterprise Value | $9.4M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $9.7M | 100.0% |
Interpretation
INTAt 2.69x MOIC and 21.9% 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 | $1.7M |
| Exit Ev | $17.8M |
| Net Debt At Exit | $4.4M |
| Equity At Exit | $13.4M |
| Equity Invested | $5.0M |
| Total Value Created | $8.4M |
| Value From Growth | $7.9M |
| Value From Multiple | $0.5M |
| Value From Deleveraging | $0.3M |