LBO — THE PEAK HOSPITAL
IRR: 16.4% | MOIC: 2.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.14x
MOIC
$34.4M
Entry EV
$51.5M
Exit EV
$17.7M
Equity Invested
Sources & Uses
S&UTotal · $34.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $13.4M | 38.8% | |
| Sub Debt | $3.3M | 9.7% | |
| Equity | $17.7M | 51.5% | |
| Enterprise Value | $33.4M | 97.1% | |
| Transaction Fees | $1.0M | 2.9% | |
| Total Uses | $34.4M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.4% 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 | $4.9M |
| Exit Ev | $51.5M |
| Net Debt At Exit | $13.6M |
| Equity At Exit | $37.9M |
| Equity Invested | $17.7M |
| Total Value Created | $20.2M |
| Value From Growth | $16.4M |
| Value From Multiple | $1.7M |
| Value From Deleveraging | $3.1M |