LBO — NORTH VISTA HOSPITAL
IRR: 17.6% | MOIC: 2.25x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.6%
IRR
2.25x
MOIC
$115.3M
Entry EV
$180.4M
Exit EV
$59.3M
Equity Invested
Sources & Uses
S&UTotal · $115.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $44.8M | 38.8% | |
| Sub Debt | $11.2M | 9.7% | |
| Equity | $59.3M | 51.5% | |
| Enterprise Value | $111.9M | 97.1% | |
| Transaction Fees | $3.4M | 2.9% | |
| Total Uses | $115.3M | 100.0% |
Interpretation
INTAt 2.25x MOIC and 17.6% 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 | $17.2M |
| Exit Ev | $180.4M |
| Net Debt At Exit | $47.1M |
| Equity At Exit | $133.4M |
| Equity Invested | $59.3M |
| Total Value Created | $74.0M |
| Value From Growth | $62.9M |
| Value From Multiple | $5.6M |
| Value From Deleveraging | $8.9M |