LBO — CHI HEALTH NEBRASKA HEART
IRR: 19.2% | MOIC: 2.41x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.2%
IRR
2.41x
MOIC
$55.6M
Entry EV
$92.7M
Exit EV
$28.6M
Equity Invested
Sources & Uses
S&UTotal · $55.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.6M | 38.8% | |
| Sub Debt | $5.4M | 9.7% | |
| Equity | $28.6M | 51.5% | |
| Enterprise Value | $54.0M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $55.6M | 100.0% |
Interpretation
INTAt 2.41x MOIC and 19.2% 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 | $8.8M |
| Exit Ev | $92.7M |
| Net Debt At Exit | $23.8M |
| Equity At Exit | $68.9M |
| Equity Invested | $28.6M |
| Total Value Created | $40.3M |
| Value From Growth | $36.0M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | $3.2M |