LBO — EPHRATA COMMUNITY HOSPITAL
IRR: 25.1% | MOIC: 3.07x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.1%
IRR
3.07x
MOIC
$115.0M
Entry EV
$235.8M
Exit EV
$59.2M
Equity Invested
Sources & Uses
S&UTotal · $115.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $44.6M | 38.8% | |
| Sub Debt | $11.2M | 9.7% | |
| Equity | $59.2M | 51.5% | |
| Enterprise Value | $111.6M | 97.1% | |
| Transaction Fees | $3.3M | 2.9% | |
| Total Uses | $115.0M | 100.0% |
Interpretation
INTAt 3.07x MOIC and 25.1% 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 | $22.5M |
| Exit Ev | $235.8M |
| Net Debt At Exit | $54.4M |
| Equity At Exit | $181.4M |
| Equity Invested | $59.2M |
| Total Value Created | $122.3M |
| Value From Growth | $118.6M |
| Value From Multiple | $5.6M |
| Value From Deleveraging | $1.5M |