LBO — CORNING HOSPITAL
IRR: 22.1% | MOIC: 2.72x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.1%
IRR
2.72x
MOIC
$87.9M
Entry EV
$163.1M
Exit EV
$45.2M
Equity Invested
Sources & Uses
S&UTotal · $87.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $34.1M | 38.8% | |
| Sub Debt | $8.5M | 9.7% | |
| Equity | $45.2M | 51.5% | |
| Enterprise Value | $85.3M | 97.1% | |
| Transaction Fees | $2.6M | 2.9% | |
| Total Uses | $87.9M | 100.0% |
Interpretation
INTAt 2.72x MOIC and 22.1% 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 | $15.5M |
| Exit Ev | $163.1M |
| Net Debt At Exit | $40.2M |
| Equity At Exit | $122.9M |
| Equity Invested | $45.2M |
| Total Value Created | $77.7M |
| Value From Growth | $73.5M |
| Value From Multiple | $4.3M |
| Value From Deleveraging | $2.5M |