LBO — LATROBE AREA HOSPITAL
IRR: 18.9% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.9%
IRR
2.37x
MOIC
$123.2M
Entry EV
$202.4M
Exit EV
$63.4M
Equity Invested
Sources & Uses
S&UTotal · $123.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $47.8M | 38.8% | |
| Sub Debt | $12.0M | 9.7% | |
| Equity | $63.4M | 51.5% | |
| Enterprise Value | $119.6M | 97.1% | |
| Transaction Fees | $3.6M | 2.9% | |
| Total Uses | $123.2M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.9% 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 | $19.3M |
| Exit Ev | $202.4M |
| Net Debt At Exit | $52.1M |
| Equity At Exit | $150.3M |
| Equity Invested | $63.4M |
| Total Value Created | $86.9M |
| Value From Growth | $76.8M |
| Value From Multiple | $6.0M |
| Value From Deleveraging | $7.7M |