LBO — EAST LIVERPOOL CITY HOSPITAL
IRR: 18.0% | MOIC: 2.29x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.0%
IRR
2.29x
MOIC
$65.7M
Entry EV
$104.6M
Exit EV
$33.8M
Equity Invested
Sources & Uses
S&UTotal · $65.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $25.5M | 38.8% | |
| Sub Debt | $6.4M | 9.7% | |
| Equity | $33.8M | 51.5% | |
| Enterprise Value | $63.8M | 97.1% | |
| Transaction Fees | $1.9M | 2.9% | |
| Total Uses | $65.7M | 100.0% |
Interpretation
INTAt 2.29x MOIC and 18.0% 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 | $10.0M |
| Exit Ev | $104.6M |
| Net Debt At Exit | $27.2M |
| Equity At Exit | $77.4M |
| Equity Invested | $33.8M |
| Total Value Created | $43.6M |
| Value From Growth | $37.6M |
| Value From Multiple | $3.2M |
| Value From Deleveraging | $4.7M |