LBO — COMMUNITY MEDICAL CENTER
IRR: 18.8% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.37x
MOIC
$190.4M
Entry EV
$312.2M
Exit EV
$97.9M
Equity Invested
Sources & Uses
S&UTotal · $190.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $73.9M | 38.8% | |
| Sub Debt | $18.5M | 9.7% | |
| Equity | $97.9M | 51.5% | |
| Enterprise Value | $184.8M | 97.1% | |
| Transaction Fees | $5.5M | 2.9% | |
| Total Uses | $190.4M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.8% 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 | $29.7M |
| Exit Ev | $312.2M |
| Net Debt At Exit | $80.4M |
| Equity At Exit | $231.7M |
| Equity Invested | $97.9M |
| Total Value Created | $133.8M |
| Value From Growth | $118.1M |
| Value From Multiple | $9.2M |
| Value From Deleveraging | $12.0M |