LBO — OLIVIA HOSPITAL AND CLINICS
IRR: 21.7% | MOIC: 2.67x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.7%
IRR
2.67x
MOIC
$17.5M
Entry EV
$31.9M
Exit EV
$9.0M
Equity Invested
Sources & Uses
S&UTotal · $17.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $6.8M | 38.8% | |
| Sub Debt | $1.7M | 9.7% | |
| Equity | $9.0M | 51.5% | |
| Enterprise Value | $17.0M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $17.5M | 100.0% |
Interpretation
INTAt 2.67x MOIC and 21.7% 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 | $3.0M |
| Exit Ev | $31.9M |
| Net Debt At Exit | $7.9M |
| Equity At Exit | $24.0M |
| Equity Invested | $9.0M |
| Total Value Created | $15.0M |
| Value From Growth | $14.1M |
| Value From Multiple | $0.8M |
| Value From Deleveraging | $0.6M |