LBO — ADENA REGIONAL MEDICAL CENTER
IRR: 26.3% | MOIC: 3.21x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.3%
IRR
3.21x
MOIC
$169.0M
Entry EV
$359.9M
Exit EV
$86.9M
Equity Invested
Sources & Uses
S&UTotal · $169.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $65.6M | 38.8% | |
| Sub Debt | $16.4M | 9.7% | |
| Equity | $86.9M | 51.5% | |
| Enterprise Value | $164.1M | 97.1% | |
| Transaction Fees | $4.9M | 2.9% | |
| Total Uses | $169.0M | 100.0% |
Interpretation
INTAt 3.21x MOIC and 26.3% 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 | $34.3M |
| Exit Ev | $359.9M |
| Net Debt At Exit | $80.6M |
| Equity At Exit | $279.3M |
| Equity Invested | $86.9M |
| Total Value Created | $192.3M |
| Value From Growth | $187.6M |
| Value From Multiple | $8.2M |
| Value From Deleveraging | $1.4M |