LBO — COOLEY DICKINSON HOSPITAL
IRR: 32.7% | MOIC: 4.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
32.7%
IRR
4.11x
MOIC
$54.8M
Entry EV
$142.6M
Exit EV
$28.2M
Equity Invested
Sources & Uses
S&UTotal · $54.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.3M | 38.8% | |
| Sub Debt | $5.3M | 9.7% | |
| Equity | $28.2M | 51.5% | |
| Enterprise Value | $53.2M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $54.8M | 100.0% |
Interpretation
INTAt 4.11x MOIC and 32.7% 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 | $13.6M |
| Exit Ev | $142.6M |
| Net Debt At Exit | $26.6M |
| Equity At Exit | $116.0M |
| Equity Invested | $28.2M |
| Total Value Created | $87.8M |
| Value From Growth | $86.7M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | 0.0% |