LBO — DIGINTY HEALTH ST ROSE DOMINICAN
IRR: 16.4% | MOIC: 2.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.14x
MOIC
$77.0M
Entry EV
$115.1M
Exit EV
$39.6M
Equity Invested
Sources & Uses
S&UTotal · $77.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $29.9M | 38.8% | |
| Sub Debt | $7.5M | 9.7% | |
| Equity | $39.6M | 51.5% | |
| Enterprise Value | $74.7M | 97.1% | |
| Transaction Fees | $2.2M | 2.9% | |
| Total Uses | $77.0M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.4% 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 | $11.0M |
| Exit Ev | $115.1M |
| Net Debt At Exit | $30.4M |
| Equity At Exit | $84.7M |
| Equity Invested | $39.6M |
| Total Value Created | $45.1M |
| Value From Growth | $36.6M |
| Value From Multiple | $3.7M |
| Value From Deleveraging | $6.9M |