LBO — LUTHERAN HOSPITAL
IRR: 26.7% | MOIC: 3.26x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.7%
IRR
3.26x
MOIC
$48.8M
Entry EV
$105.2M
Exit EV
$25.1M
Equity Invested
Sources & Uses
S&UTotal · $48.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $18.9M | 38.8% | |
| Sub Debt | $4.7M | 9.7% | |
| Equity | $25.1M | 51.5% | |
| Enterprise Value | $47.4M | 97.1% | |
| Transaction Fees | $1.4M | 2.9% | |
| Total Uses | $48.8M | 100.0% |
Interpretation
INTAt 3.26x MOIC and 26.7% 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 | $10.0M |
| Exit Ev | $105.2M |
| Net Debt At Exit | $23.3M |
| Equity At Exit | $81.9M |
| Equity Invested | $25.1M |
| Total Value Created | $56.8M |
| Value From Growth | $55.5M |
| Value From Multiple | $2.4M |
| Value From Deleveraging | $0.3M |