LBO — RIVER OAKS HOSPITAL
IRR: 19.5% | MOIC: 2.44x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.5%
IRR
2.44x
MOIC
$89.2M
Entry EV
$150.3M
Exit EV
$45.9M
Equity Invested
Sources & Uses
S&UTotal · $89.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $34.6M | 38.8% | |
| Sub Debt | $8.7M | 9.7% | |
| Equity | $45.9M | 51.5% | |
| Enterprise Value | $86.6M | 97.1% | |
| Transaction Fees | $2.6M | 2.9% | |
| Total Uses | $89.2M | 100.0% |
Interpretation
INTAt 2.44x MOIC and 19.5% 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 | $14.3M |
| Exit Ev | $150.3M |
| Net Debt At Exit | $38.5M |
| Equity At Exit | $111.8M |
| Equity Invested | $45.9M |
| Total Value Created | $65.9M |
| Value From Growth | $59.3M |
| Value From Multiple | $4.3M |
| Value From Deleveraging | $4.9M |