LBO — NASON HOSPITAL
IRR: 28.3% | MOIC: 3.48x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
28.3%
IRR
3.48x
MOIC
$17.0M
Entry EV
$38.7M
Exit EV
$8.8M
Equity Invested
Sources & Uses
S&UTotal · $17.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $6.6M | 38.8% | |
| Sub Debt | $1.7M | 9.7% | |
| Equity | $8.8M | 51.5% | |
| Enterprise Value | $16.5M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $17.0M | 100.0% |
Interpretation
INTAt 3.48x MOIC and 28.3% 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 | $3.7M |
| Exit Ev | $38.7M |
| Net Debt At Exit | $8.2M |
| Equity At Exit | $30.5M |
| Equity Invested | $8.8M |
| Total Value Created | $21.8M |
| Value From Growth | $21.4M |
| Value From Multiple | $0.8M |
| Value From Deleveraging | $0.1M |