LBO — GARDEN CITY HOSPITAL OSTEOPATHIC
IRR: 16.7% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.16x
MOIC
$174.8M
Entry EV
$264.0M
Exit EV
$90.0M
Equity Invested
Sources & Uses
S&UTotal · $174.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $67.9M | 38.8% | |
| Sub Debt | $17.0M | 9.7% | |
| Equity | $90.0M | 51.5% | |
| Enterprise Value | $169.7M | 97.1% | |
| Transaction Fees | $5.1M | 2.9% | |
| Total Uses | $174.8M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.7% 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 | $25.1M |
| Exit Ev | $264.0M |
| Net Debt At Exit | $69.6M |
| Equity At Exit | $194.4M |
| Equity Invested | $90.0M |
| Total Value Created | $104.5M |
| Value From Growth | $85.8M |
| Value From Multiple | $8.5M |
| Value From Deleveraging | $15.3M |