LBO — GREAT PLAINS HEALTH
IRR: 24.9% | MOIC: 3.04x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.9%
IRR
3.04x
MOIC
$107.9M
Entry EV
$219.7M
Exit EV
$55.5M
Equity Invested
Sources & Uses
S&UTotal · $107.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $41.9M | 38.8% | |
| Sub Debt | $10.5M | 9.7% | |
| Equity | $55.5M | 51.5% | |
| Enterprise Value | $104.8M | 97.1% | |
| Transaction Fees | $3.1M | 2.9% | |
| Total Uses | $107.9M | 100.0% |
Interpretation
INTAt 3.04x MOIC and 24.9% 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 | $20.9M |
| Exit Ev | $219.7M |
| Net Debt At Exit | $50.9M |
| Equity At Exit | $168.8M |
| Equity Invested | $55.5M |
| Total Value Created | $113.3M |
| Value From Growth | $109.7M |
| Value From Multiple | $5.2M |
| Value From Deleveraging | $1.5M |