LBO — KESSLER INSTITUTE FOR REHABILIATATIO
IRR: 16.1% | MOIC: 2.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.1%
IRR
2.11x
MOIC
$346.9M
Entry EV
$511.9M
Exit EV
$178.5M
Equity Invested
Sources & Uses
S&UTotal · $346.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $134.7M | 38.8% | |
| Sub Debt | $33.7M | 9.7% | |
| Equity | $178.5M | 51.5% | |
| Enterprise Value | $336.8M | 97.1% | |
| Transaction Fees | $10.1M | 2.9% | |
| Total Uses | $346.9M | 100.0% |
Interpretation
INTAt 2.11x MOIC and 16.1% 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 | $48.7M |
| Exit Ev | $511.9M |
| Net Debt At Exit | $135.8M |
| Equity At Exit | $376.1M |
| Equity Invested | $178.5M |
| Total Value Created | $197.6M |
| Value From Growth | $158.2M |
| Value From Multiple | $16.8M |
| Value From Deleveraging | $32.6M |