LBO — GRANT MEDICAL CENTER
IRR: 18.5% | MOIC: 2.34x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.5%
IRR
2.34x
MOIC
$842.0M
Entry EV
$1.4B
Exit EV
$433.3M
Equity Invested
Sources & Uses
S&UTotal · $842.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $327.0M | 38.8% | |
| Sub Debt | $81.7M | 9.7% | |
| Equity | $433.3M | 51.5% | |
| Enterprise Value | $817.5M | 97.1% | |
| Transaction Fees | $24.5M | 2.9% | |
| Total Uses | $842.0M | 100.0% |
Interpretation
INTAt 2.34x MOIC and 18.5% 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 | $130.2M |
| Exit Ev | $1.4B |
| Net Debt At Exit | $353.3M |
| Equity At Exit | $1.0B |
| Equity Invested | $433.3M |
| Total Value Created | $581.0M |
| Value From Growth | $509.2M |
| Value From Multiple | $40.9M |
| Value From Deleveraging | $55.5M |