LBO — JENNIE M. MELHAM MEMORIAL MED CENTER
IRR: 24.3% | MOIC: 2.97x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.3%
IRR
2.97x
MOIC
$7.8M
Entry EV
$15.6M
Exit EV
$4.0M
Equity Invested
Sources & Uses
S&UTotal · $7.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.0M | 38.8% | |
| Sub Debt | $0.8M | 9.7% | |
| Equity | $4.0M | 51.5% | |
| Enterprise Value | $7.6M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $7.8M | 100.0% |
Interpretation
INTAt 2.97x MOIC and 24.3% 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 | $1.5M |
| Exit Ev | $15.6M |
| Net Debt At Exit | $3.7M |
| Equity At Exit | $12.0M |
| Equity Invested | $4.0M |
| Total Value Created | $7.9M |
| Value From Growth | $7.7M |
| Value From Multiple | $0.4M |
| Value From Deleveraging | $0.1M |