LBO — SPECTRUM HEALTH BIG RAPIDS
IRR: 19.2% | MOIC: 2.41x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.2%
IRR
2.41x
MOIC
$65.2M
Entry EV
$108.8M
Exit EV
$33.5M
Equity Invested
Sources & Uses
S&UTotal · $65.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $25.3M | 38.8% | |
| Sub Debt | $6.3M | 9.7% | |
| Equity | $33.5M | 51.5% | |
| Enterprise Value | $63.3M | 97.1% | |
| Transaction Fees | $1.9M | 2.9% | |
| Total Uses | $65.2M | 100.0% |
Interpretation
INTAt 2.41x MOIC and 19.2% 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 | $10.4M |
| Exit Ev | $108.8M |
| Net Debt At Exit | $27.9M |
| Equity At Exit | $80.9M |
| Equity Invested | $33.5M |
| Total Value Created | $47.3M |
| Value From Growth | $42.3M |
| Value From Multiple | $3.2M |
| Value From Deleveraging | $3.7M |