LBO — CARSON TAHOE REGIONAL HEALTHCARE
IRR: 28.1% | MOIC: 3.45x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
28.1%
IRR
3.45x
MOIC
$114.6M
Entry EV
$258.9M
Exit EV
$59.0M
Equity Invested
Sources & Uses
S&UTotal · $114.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $44.5M | 38.8% | |
| Sub Debt | $11.1M | 9.7% | |
| Equity | $59.0M | 51.5% | |
| Enterprise Value | $111.3M | 97.1% | |
| Transaction Fees | $3.3M | 2.9% | |
| Total Uses | $114.6M | 100.0% |
Interpretation
INTAt 3.45x MOIC and 28.1% 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 | $24.7M |
| Exit Ev | $258.9M |
| Net Debt At Exit | $55.1M |
| Equity At Exit | $203.7M |
| Equity Invested | $59.0M |
| Total Value Created | $144.8M |
| Value From Growth | $142.0M |
| Value From Multiple | $5.6M |
| Value From Deleveraging | $0.5M |