LBO — ATRIUM HEALTH UNION
IRR: 19.5% | MOIC: 2.43x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.5%
IRR
2.43x
MOIC
$218.3M
Entry EV
$367.3M
Exit EV
$112.3M
Equity Invested
Sources & Uses
S&UTotal · $218.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $84.8M | 38.8% | |
| Sub Debt | $21.2M | 9.7% | |
| Equity | $112.3M | 51.5% | |
| Enterprise Value | $211.9M | 97.1% | |
| Transaction Fees | $6.4M | 2.9% | |
| Total Uses | $218.3M | 100.0% |
Interpretation
INTAt 2.43x MOIC and 19.5% 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 | $35.0M |
| Exit Ev | $367.3M |
| Net Debt At Exit | $94.0M |
| Equity At Exit | $273.3M |
| Equity Invested | $112.3M |
| Total Value Created | $161.0M |
| Value From Growth | $144.8M |
| Value From Multiple | $10.6M |
| Value From Deleveraging | $12.0M |