LBO — MISSOURI BAPTIST SULLIVAN HOSPITAL
IRR: 29.7% | MOIC: 3.68x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.7%
IRR
3.68x
MOIC
$20.7M
Entry EV
$49.1M
Exit EV
$10.6M
Equity Invested
Sources & Uses
S&UTotal · $20.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.0M | 38.8% | |
| Sub Debt | $2.0M | 9.7% | |
| Equity | $10.6M | 51.5% | |
| Enterprise Value | $20.1M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $20.7M | 100.0% |
Interpretation
INTAt 3.68x MOIC and 29.7% 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 | $4.7M |
| Exit Ev | $49.1M |
| Net Debt At Exit | $10.0M |
| Equity At Exit | $39.1M |
| Equity Invested | $10.6M |
| Total Value Created | $28.4M |
| Value From Growth | $28.0M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | $0.0M |