LBO — MEMORIAL HOSPITAL
IRR: 23.1% | MOIC: 2.83x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.1%
IRR
2.83x
MOIC
$37.7M
Entry EV
$72.3M
Exit EV
$19.4M
Equity Invested
Sources & Uses
S&UTotal · $37.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $14.6M | 38.8% | |
| Sub Debt | $3.7M | 9.7% | |
| Equity | $19.4M | 51.5% | |
| Enterprise Value | $36.6M | 97.1% | |
| Transaction Fees | $1.1M | 2.9% | |
| Total Uses | $37.7M | 100.0% |
Interpretation
INTAt 2.83x MOIC and 23.1% 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 | $6.9M |
| Exit Ev | $72.3M |
| Net Debt At Exit | $17.5M |
| Equity At Exit | $54.8M |
| Equity Invested | $19.4M |
| Total Value Created | $35.4M |
| Value From Growth | $33.9M |
| Value From Multiple | $1.8M |
| Value From Deleveraging | $0.8M |