LBO — PAM SPEC HOSP OF HERITAGE VALLEY
IRR: 19.0% | MOIC: 2.38x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.0%
IRR
2.38x
MOIC
$9.6M
Entry EV
$15.8M
Exit EV
$4.9M
Equity Invested
Sources & Uses
S&UTotal · $9.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.7M | 38.8% | |
| Sub Debt | $0.9M | 9.7% | |
| Equity | $4.9M | 51.5% | |
| Enterprise Value | $9.3M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $9.6M | 100.0% |
Interpretation
INTAt 2.38x MOIC and 19.0% 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 | $1.5M |
| Exit Ev | $15.8M |
| Net Debt At Exit | $4.1M |
| Equity At Exit | $11.8M |
| Equity Invested | $4.9M |
| Total Value Created | $6.8M |
| Value From Growth | $6.1M |
| Value From Multiple | $0.5M |
| Value From Deleveraging | $0.6M |