LBO — PIEDMONT MEDICAL CENTER
IRR: 18.4% | MOIC: 2.33x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.4%
IRR
2.33x
MOIC
$330.1M
Entry EV
$533.0M
Exit EV
$169.9M
Equity Invested
Sources & Uses
S&UTotal · $330.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $128.2M | 38.8% | |
| Sub Debt | $32.0M | 9.7% | |
| Equity | $169.9M | 51.5% | |
| Enterprise Value | $320.5M | 97.1% | |
| Transaction Fees | $9.6M | 2.9% | |
| Total Uses | $330.1M | 100.0% |
Interpretation
INTAt 2.33x MOIC and 18.4% 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 | $50.8M |
| Exit Ev | $533.0M |
| Net Debt At Exit | $137.9M |
| Equity At Exit | $395.1M |
| Equity Invested | $169.9M |
| Total Value Created | $225.2M |
| Value From Growth | $196.5M |
| Value From Multiple | $16.0M |
| Value From Deleveraging | $22.3M |