LBO — INTEGRIS CANADIAN VALLEY HOSPITAL
IRR: 23.0% | MOIC: 2.82x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.0%
IRR
2.82x
MOIC
$40.3M
Entry EV
$77.0M
Exit EV
$20.7M
Equity Invested
Sources & Uses
S&UTotal · $40.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $15.6M | 38.8% | |
| Sub Debt | $3.9M | 9.7% | |
| Equity | $20.7M | 51.5% | |
| Enterprise Value | $39.1M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $40.3M | 100.0% |
Interpretation
INTAt 2.82x MOIC and 23.0% 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 | $7.3M |
| Exit Ev | $77.0M |
| Net Debt At Exit | $18.6M |
| Equity At Exit | $58.4M |
| Equity Invested | $20.7M |
| Total Value Created | $37.7M |
| Value From Growth | $36.0M |
| Value From Multiple | $2.0M |
| Value From Deleveraging | $0.9M |