LBO — BANNER CHURCHILL COMMUNITY HOSPITAL
IRR: 19.7% | MOIC: 2.45x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.7%
IRR
2.45x
MOIC
$48.5M
Entry EV
$82.2M
Exit EV
$24.9M
Equity Invested
Sources & Uses
S&UTotal · $48.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $18.8M | 38.8% | |
| Sub Debt | $4.7M | 9.7% | |
| Equity | $24.9M | 51.5% | |
| Enterprise Value | $47.0M | 97.1% | |
| Transaction Fees | $1.4M | 2.9% | |
| Total Uses | $48.5M | 100.0% |
Interpretation
INTAt 2.45x MOIC and 19.7% 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 | $7.8M |
| Exit Ev | $82.2M |
| Net Debt At Exit | $21.0M |
| Equity At Exit | $61.2M |
| Equity Invested | $24.9M |
| Total Value Created | $36.3M |
| Value From Growth | $32.8M |
| Value From Multiple | $2.4M |
| Value From Deleveraging | $2.5M |