LBO — BUFFALO HOSPITAL
IRR: 18.3% | MOIC: 2.32x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.3%
IRR
2.32x
MOIC
$77.7M
Entry EV
$125.2M
Exit EV
$40.0M
Equity Invested
Sources & Uses
S&UTotal · $77.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $30.2M | 38.8% | |
| Sub Debt | $7.5M | 9.7% | |
| Equity | $40.0M | 51.5% | |
| Enterprise Value | $75.5M | 97.1% | |
| Transaction Fees | $2.3M | 2.9% | |
| Total Uses | $77.7M | 100.0% |
Interpretation
INTAt 2.32x MOIC and 18.3% 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 | $11.9M |
| Exit Ev | $125.2M |
| Net Debt At Exit | $32.4M |
| Equity At Exit | $92.8M |
| Equity Invested | $40.0M |
| Total Value Created | $52.8M |
| Value From Growth | $45.9M |
| Value From Multiple | $3.8M |
| Value From Deleveraging | $5.3M |