LBO — SOUTHWEST GENERAL HEALTH CENTER
IRR: 31.1% | MOIC: 3.87x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.1%
IRR
3.87x
MOIC
$105.0M
Entry EV
$260.1M
Exit EV
$54.0M
Equity Invested
Sources & Uses
S&UTotal · $105.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $40.8M | 38.8% | |
| Sub Debt | $10.2M | 9.7% | |
| Equity | $54.0M | 51.5% | |
| Enterprise Value | $101.9M | 97.1% | |
| Transaction Fees | $3.1M | 2.9% | |
| Total Uses | $105.0M | 100.0% |
Interpretation
INTAt 3.87x MOIC and 31.1% 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 | $24.8M |
| Exit Ev | $260.1M |
| Net Debt At Exit | $51.0M |
| Equity At Exit | $209.2M |
| Equity Invested | $54.0M |
| Total Value Created | $155.2M |
| Value From Growth | $153.1M |
| Value From Multiple | $5.1M |
| Value From Deleveraging | 0.0% |