LBO — MARTHAS VINEYARD HOSPITAL
IRR: 27.4% | MOIC: 3.36x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.4%
IRR
3.36x
MOIC
$40.2M
Entry EV
$88.7M
Exit EV
$20.7M
Equity Invested
Sources & Uses
S&UTotal · $40.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $15.6M | 38.8% | |
| Sub Debt | $3.9M | 9.7% | |
| Equity | $20.7M | 51.5% | |
| Enterprise Value | $39.0M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $40.2M | 100.0% |
Interpretation
INTAt 3.36x MOIC and 27.4% 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 | $8.4M |
| Exit Ev | $88.7M |
| Net Debt At Exit | $19.3M |
| Equity At Exit | $69.4M |
| Equity Invested | $20.7M |
| Total Value Created | $48.7M |
| Value From Growth | $47.7M |
| Value From Multiple | $2.0M |
| Value From Deleveraging | $0.2M |