LBO — THE GOOD SAMARITAN HOSPITAL
IRR: 35.0% | MOIC: 4.48x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
35.0%
IRR
4.48x
MOIC
$55.5M
Entry EV
$154.9M
Exit EV
$28.6M
Equity Invested
Sources & Uses
S&UTotal · $55.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.6M | 38.8% | |
| Sub Debt | $5.4M | 9.7% | |
| Equity | $28.6M | 51.5% | |
| Enterprise Value | $53.9M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $55.5M | 100.0% |
Interpretation
INTAt 4.48x MOIC and 35.0% 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 | $14.8M |
| Exit Ev | $154.9M |
| Net Debt At Exit | $27.0M |
| Equity At Exit | $128.0M |
| Equity Invested | $28.6M |
| Total Value Created | $99.4M |
| Value From Growth | $98.3M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | 0.0% |