LBO — BRONXCARE HEALTH SYSTEM
IRR: 28.2% | MOIC: 3.46x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
28.2%
IRR
3.46x
MOIC
$272.5M
Entry EV
$615.9M
Exit EV
$140.2M
Equity Invested
Sources & Uses
S&UTotal · $272.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $105.8M | 38.8% | |
| Sub Debt | $26.5M | 9.7% | |
| Equity | $140.2M | 51.5% | |
| Enterprise Value | $264.5M | 97.1% | |
| Transaction Fees | $7.9M | 2.9% | |
| Total Uses | $272.5M | 100.0% |
Interpretation
INTAt 3.46x MOIC and 28.2% 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 | $58.7M |
| Exit Ev | $615.9M |
| Net Debt At Exit | $131.1M |
| Equity At Exit | $484.8M |
| Equity Invested | $140.2M |
| Total Value Created | $344.6M |
| Value From Growth | $338.1M |
| Value From Multiple | $13.2M |
| Value From Deleveraging | $1.2M |