LBO — FAIRVIEW LAKES REGIONAL MEDICAL CTR
IRR: 17.2% | MOIC: 2.21x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.21x
MOIC
$126.7M
Entry EV
$195.4M
Exit EV
$65.2M
Equity Invested
Sources & Uses
S&UTotal · $126.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $49.2M | 38.8% | |
| Sub Debt | $12.3M | 9.7% | |
| Equity | $65.2M | 51.5% | |
| Enterprise Value | $123.0M | 97.1% | |
| Transaction Fees | $3.7M | 2.9% | |
| Total Uses | $126.7M | 100.0% |
Interpretation
INTAt 2.21x MOIC and 17.2% 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 | $18.6M |
| Exit Ev | $195.4M |
| Net Debt At Exit | $51.2M |
| Equity At Exit | $144.2M |
| Equity Invested | $65.2M |
| Total Value Created | $79.0M |
| Value From Growth | $66.2M |
| Value From Multiple | $6.2M |
| Value From Deleveraging | $10.3M |