LBO — HUDSON REGIONAL HOSPITAL
IRR: 31.5% | MOIC: 3.94x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.5%
IRR
3.94x
MOIC
$38.4M
Entry EV
$96.4M
Exit EV
$19.8M
Equity Invested
Sources & Uses
S&UTotal · $38.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $14.9M | 38.8% | |
| Sub Debt | $3.7M | 9.7% | |
| Equity | $19.8M | 51.5% | |
| Enterprise Value | $37.3M | 97.1% | |
| Transaction Fees | $1.1M | 2.9% | |
| Total Uses | $38.4M | 100.0% |
Interpretation
INTAt 3.94x MOIC and 31.5% 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 | $9.2M |
| Exit Ev | $96.4M |
| Net Debt At Exit | $18.6M |
| Equity At Exit | $77.7M |
| Equity Invested | $19.8M |
| Total Value Created | $58.0M |
| Value From Growth | $57.2M |
| Value From Multiple | $1.9M |
| Value From Deleveraging | 0.0% |