LBO — LIMA MEMORIAL HOSPITAL
IRR: 20.1% | MOIC: 2.50x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.1%
IRR
2.50x
MOIC
$167.5M
Entry EV
$288.7M
Exit EV
$86.2M
Equity Invested
Sources & Uses
S&UTotal · $167.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $65.0M | 38.8% | |
| Sub Debt | $16.3M | 9.7% | |
| Equity | $86.2M | 51.5% | |
| Enterprise Value | $162.6M | 97.1% | |
| Transaction Fees | $4.9M | 2.9% | |
| Total Uses | $167.5M | 100.0% |
Interpretation
INTAt 2.50x MOIC and 20.1% 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 | $27.5M |
| Exit Ev | $288.7M |
| Net Debt At Exit | $73.4M |
| Equity At Exit | $215.3M |
| Equity Invested | $86.2M |
| Total Value Created | $129.1M |
| Value From Growth | $118.0M |
| Value From Multiple | $8.1M |
| Value From Deleveraging | $7.9M |