LBO — NOVANT HEALTH MINT HILL MEDICAL CTR
IRR: 17.5% | MOIC: 2.24x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.5%
IRR
2.24x
MOIC
$107.2M
Entry EV
$167.4M
Exit EV
$55.2M
Equity Invested
Sources & Uses
S&UTotal · $107.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $41.6M | 38.8% | |
| Sub Debt | $10.4M | 9.7% | |
| Equity | $55.2M | 51.5% | |
| Enterprise Value | $104.1M | 97.1% | |
| Transaction Fees | $3.1M | 2.9% | |
| Total Uses | $107.2M | 100.0% |
Interpretation
INTAt 2.24x MOIC and 17.5% 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 | $15.9M |
| Exit Ev | $167.4M |
| Net Debt At Exit | $43.7M |
| Equity At Exit | $123.7M |
| Equity Invested | $55.2M |
| Total Value Created | $68.5M |
| Value From Growth | $58.1M |
| Value From Multiple | $5.2M |
| Value From Deleveraging | $8.3M |