LBO — LEES SUMMIT MEDICAL CENTER
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$204.9M
Entry EV
$301.0M
Exit EV
$105.4M
Equity Invested
Sources & Uses
S&UTotal · $204.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $79.6M | 38.8% | |
| Sub Debt | $19.9M | 9.7% | |
| Equity | $105.4M | 51.5% | |
| Enterprise Value | $198.9M | 97.1% | |
| Transaction Fees | $6.0M | 2.9% | |
| Total Uses | $204.9M | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $28.7M |
| Exit Ev | $301.0M |
| Net Debt At Exit | $80.0M |
| Equity At Exit | $221.0M |
| Equity Invested | $105.4M |
| Total Value Created | $115.6M |
| Value From Growth | $92.1M |
| Value From Multiple | $9.9M |
| Value From Deleveraging | $19.5M |