LBO — ONSLOW MEMORIAL HOSPITAL
IRR: 22.7% | MOIC: 2.78x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.7%
IRR
2.78x
MOIC
$76.1M
Entry EV
$144.0M
Exit EV
$39.2M
Equity Invested
Sources & Uses
S&UTotal · $76.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $29.5M | 38.8% | |
| Sub Debt | $7.4M | 9.7% | |
| Equity | $39.2M | 51.5% | |
| Enterprise Value | $73.9M | 97.1% | |
| Transaction Fees | $2.2M | 2.9% | |
| Total Uses | $76.1M | 100.0% |
Interpretation
INTAt 2.78x MOIC and 22.7% 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 | $13.7M |
| Exit Ev | $144.0M |
| Net Debt At Exit | $35.1M |
| Equity At Exit | $108.9M |
| Equity Invested | $39.2M |
| Total Value Created | $69.8M |
| Value From Growth | $66.4M |
| Value From Multiple | $3.7M |
| Value From Deleveraging | $1.9M |