LBO — ELY-BLOOMENSON COMMUNITY HOSPITAL
IRR: 30.3% | MOIC: 3.75x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.3%
IRR
3.75x
MOIC
$7.7M
Entry EV
$18.6M
Exit EV
$4.0M
Equity Invested
Sources & Uses
S&UTotal · $7.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.0M | 38.8% | |
| Sub Debt | $0.7M | 9.7% | |
| Equity | $4.0M | 51.5% | |
| Enterprise Value | $7.5M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $7.7M | 100.0% |
Interpretation
INTAt 3.75x MOIC and 30.3% 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 | $1.8M |
| Exit Ev | $18.6M |
| Net Debt At Exit | $3.7M |
| Equity At Exit | $14.8M |
| Equity Invested | $4.0M |
| Total Value Created | $10.9M |
| Value From Growth | $10.7M |
| Value From Multiple | $0.4M |
| Value From Deleveraging | $0.0M |