LBO — MINERS MEMORIAL MEDICAL CENTER
IRR: 16.3% | MOIC: 2.13x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.3%
IRR
2.13x
MOIC
$137.0M
Entry EV
$204.4M
Exit EV
$70.5M
Equity Invested
Sources & Uses
S&UTotal · $137.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $53.2M | 38.8% | |
| Sub Debt | $13.3M | 9.7% | |
| Equity | $70.5M | 51.5% | |
| Enterprise Value | $133.0M | 97.1% | |
| Transaction Fees | $4.0M | 2.9% | |
| Total Uses | $137.0M | 100.0% |
Interpretation
INTAt 2.13x MOIC and 16.3% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $19.5M |
| Exit Ev | $204.4M |
| Net Debt At Exit | $54.1M |
| Equity At Exit | $150.3M |
| Equity Invested | $70.5M |
| Total Value Created | $79.8M |
| Value From Growth | $64.7M |
| Value From Multiple | $6.7M |
| Value From Deleveraging | $12.5M |