LBO — LOGAN HEALTH 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
$468.3M
Entry EV
$768.5M
Exit EV
$241.0M
Equity Invested
Sources & Uses
S&UTotal · $468.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $181.9M | 38.8% | |
| Sub Debt | $45.5M | 9.7% | |
| Equity | $241.0M | 51.5% | |
| Enterprise Value | $454.7M | 97.1% | |
| Transaction Fees | $13.6M | 2.9% | |
| Total Uses | $468.3M | 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 | $73.2M |
| Exit Ev | $768.5M |
| Net Debt At Exit | $198.0M |
| Equity At Exit | $570.5M |
| Equity Invested | $241.0M |
| Total Value Created | $329.5M |
| Value From Growth | $291.1M |
| Value From Multiple | $22.7M |
| Value From Deleveraging | $29.4M |