LBO — HACKENSACK UMC AT PASCACK VALLEY
IRR: 15.6% | MOIC: 2.06x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.6%
IRR
2.06x
MOIC
$229.2M
Entry EV
$331.8M
Exit EV
$118.0M
Equity Invested
Sources & Uses
S&UTotal · $229.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $89.0M | 38.8% | |
| Sub Debt | $22.3M | 9.7% | |
| Equity | $118.0M | 51.5% | |
| Enterprise Value | $222.5M | 97.1% | |
| Transaction Fees | $6.7M | 2.9% | |
| Total Uses | $229.2M | 100.0% |
Interpretation
INTAt 2.06x MOIC and 15.6% 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 | $31.6M |
| Exit Ev | $331.8M |
| Net Debt At Exit | $88.5M |
| Equity At Exit | $243.3M |
| Equity Invested | $118.0M |
| Total Value Created | $125.3M |
| Value From Growth | $98.1M |
| Value From Multiple | $11.1M |
| Value From Deleveraging | $22.8M |