LBO — PROGRESS WEST HOSPITAL
IRR: 16.6% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.15x
MOIC
$135.5M
Entry EV
$203.8M
Exit EV
$69.7M
Equity Invested
Sources & Uses
S&UTotal · $135.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $52.6M | 38.8% | |
| Sub Debt | $13.2M | 9.7% | |
| Equity | $69.7M | 51.5% | |
| Enterprise Value | $131.6M | 97.1% | |
| Transaction Fees | $3.9M | 2.9% | |
| Total Uses | $135.5M | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.6% 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 | $19.4M |
| Exit Ev | $203.8M |
| Net Debt At Exit | $53.8M |
| Equity At Exit | $150.0M |
| Equity Invested | $69.7M |
| Total Value Created | $80.3M |
| Value From Growth | $65.7M |
| Value From Multiple | $6.6M |
| Value From Deleveraging | $12.0M |