LBO — BEHAVIORAL CENTER OF MICHIGAN
IRR: 19.3% | MOIC: 2.41x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.3%
IRR
2.41x
MOIC
$9.4M
Entry EV
$15.6M
Exit EV
$4.8M
Equity Invested
Sources & Uses
S&UTotal · $9.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.6M | 38.8% | |
| Sub Debt | $0.9M | 9.7% | |
| Equity | $4.8M | 51.5% | |
| Enterprise Value | $9.1M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $9.4M | 100.0% |
Interpretation
INTAt 2.41x MOIC and 19.3% 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 | $1.5M |
| Exit Ev | $15.6M |
| Net Debt At Exit | $4.0M |
| Equity At Exit | $11.6M |
| Equity Invested | $4.8M |
| Total Value Created | $6.8M |
| Value From Growth | $6.1M |
| Value From Multiple | $0.5M |
| Value From Deleveraging | $0.5M |