LBO — INSPIRA MEDICAL CENTER ELMER
IRR: 30.6% | MOIC: 3.81x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.6%
IRR
3.81x
MOIC
$113.9M
Entry EV
$278.4M
Exit EV
$58.6M
Equity Invested
Sources & Uses
S&UTotal · $113.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $44.2M | 38.8% | |
| Sub Debt | $11.1M | 9.7% | |
| Equity | $58.6M | 51.5% | |
| Enterprise Value | $110.6M | 97.1% | |
| Transaction Fees | $3.3M | 2.9% | |
| Total Uses | $113.9M | 100.0% |
Interpretation
INTAt 3.81x MOIC and 30.6% 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 | $26.5M |
| Exit Ev | $278.4M |
| Net Debt At Exit | $55.3M |
| Equity At Exit | $223.1M |
| Equity Invested | $58.6M |
| Total Value Created | $164.5M |
| Value From Growth | $162.3M |
| Value From Multiple | $5.5M |
| Value From Deleveraging | 0.0% |