LBO — BAPTIST MEM HOSPITAL UNION COUNTY
IRR: 25.7% | MOIC: 3.13x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.7%
IRR
3.13x
MOIC
$44.4M
Entry EV
$92.8M
Exit EV
$22.9M
Equity Invested
Sources & Uses
S&UTotal · $44.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $17.3M | 38.8% | |
| Sub Debt | $4.3M | 9.7% | |
| Equity | $22.9M | 51.5% | |
| Enterprise Value | $43.1M | 97.1% | |
| Transaction Fees | $1.3M | 2.9% | |
| Total Uses | $44.4M | 100.0% |
Interpretation
INTAt 3.13x MOIC and 25.7% 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 | $8.8M |
| Exit Ev | $92.8M |
| Net Debt At Exit | $21.1M |
| Equity At Exit | $71.7M |
| Equity Invested | $22.9M |
| Total Value Created | $48.8M |
| Value From Growth | $47.5M |
| Value From Multiple | $2.2M |
| Value From Deleveraging | $0.5M |