LBO — BEAUMONT HOSPITAL- FARMINGTON HILLS
IRR: 27.1% | MOIC: 3.32x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.1%
IRR
3.32x
MOIC
$146.3M
Entry EV
$320.1M
Exit EV
$75.3M
Equity Invested
Sources & Uses
S&UTotal · $146.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $56.8M | 38.8% | |
| Sub Debt | $14.2M | 9.7% | |
| Equity | $75.3M | 51.5% | |
| Enterprise Value | $142.0M | 97.1% | |
| Transaction Fees | $4.3M | 2.9% | |
| Total Uses | $146.3M | 100.0% |
Interpretation
INTAt 3.32x MOIC and 27.1% 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 | $30.5M |
| Exit Ev | $320.1M |
| Net Debt At Exit | $70.1M |
| Equity At Exit | $250.0M |
| Equity Invested | $75.3M |
| Total Value Created | $174.7M |
| Value From Growth | $171.0M |
| Value From Multiple | $7.1M |
| Value From Deleveraging | $0.9M |