LBO — BRUNSWICK HOSPITAL CENTER INC
IRR: 26.6% | MOIC: 3.25x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.6%
IRR
3.25x
MOIC
$16.1M
Entry EV
$34.6M
Exit EV
$8.3M
Equity Invested
Sources & Uses
S&UTotal · $16.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $6.2M | 38.8% | |
| Sub Debt | $1.6M | 9.7% | |
| Equity | $8.3M | 51.5% | |
| Enterprise Value | $15.6M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $16.1M | 100.0% |
Interpretation
INTAt 3.25x MOIC and 26.6% 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 | $3.3M |
| Exit Ev | $34.6M |
| Net Debt At Exit | $7.7M |
| Equity At Exit | $26.9M |
| Equity Invested | $8.3M |
| Total Value Created | $18.6M |
| Value From Growth | $18.2M |
| Value From Multiple | $0.8M |
| Value From Deleveraging | $0.1M |