LBO — LEVINDAL HEBREW GER. CTR. & HOSPT.
IRR: 20.8% | MOIC: 2.57x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.8%
IRR
2.57x
MOIC
$53.4M
Entry EV
$94.5M
Exit EV
$27.5M
Equity Invested
Sources & Uses
S&UTotal · $53.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $20.8M | 38.8% | |
| Sub Debt | $5.2M | 9.7% | |
| Equity | $27.5M | 51.5% | |
| Enterprise Value | $51.9M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $53.4M | 100.0% |
Interpretation
INTAt 2.57x MOIC and 20.8% 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 | $9.0M |
| Exit Ev | $94.5M |
| Net Debt At Exit | $23.8M |
| Equity At Exit | $70.7M |
| Equity Invested | $27.5M |
| Total Value Created | $43.2M |
| Value From Growth | $40.0M |
| Value From Multiple | $2.6M |
| Value From Deleveraging | $2.1M |