LBO — WOOSTER COMMUNITY HOSPITAL
IRR: 30.5% | MOIC: 3.78x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.5%
IRR
3.78x
MOIC
$40.6M
Entry EV
$98.7M
Exit EV
$20.9M
Equity Invested
Sources & Uses
S&UTotal · $40.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $15.8M | 38.8% | |
| Sub Debt | $3.9M | 9.7% | |
| Equity | $20.9M | 51.5% | |
| Enterprise Value | $39.4M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $40.6M | 100.0% |
Interpretation
INTAt 3.78x MOIC and 30.5% 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 | $9.4M |
| Exit Ev | $98.7M |
| Net Debt At Exit | $19.7M |
| Equity At Exit | $79.0M |
| Equity Invested | $20.9M |
| Total Value Created | $58.1M |
| Value From Growth | $57.3M |
| Value From Multiple | $2.0M |
| Value From Deleveraging | $0.0M |