LBO — OCONEE MEMORIAL HOSPITAL
IRR: 21.8% | MOIC: 2.69x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.8%
IRR
2.69x
MOIC
$101.9M
Entry EV
$187.2M
Exit EV
$52.4M
Equity Invested
Sources & Uses
S&UTotal · $101.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $39.6M | 38.8% | |
| Sub Debt | $9.9M | 9.7% | |
| Equity | $52.4M | 51.5% | |
| Enterprise Value | $98.9M | 97.1% | |
| Transaction Fees | $3.0M | 2.9% | |
| Total Uses | $101.9M | 100.0% |
Interpretation
INTAt 2.69x MOIC and 21.8% 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 | $17.8M |
| Exit Ev | $187.2M |
| Net Debt At Exit | $46.4M |
| Equity At Exit | $140.8M |
| Equity Invested | $52.4M |
| Total Value Created | $88.3M |
| Value From Growth | $83.3M |
| Value From Multiple | $4.9M |
| Value From Deleveraging | $3.1M |