LBO — SELF REGIONAL HEALTHCARE
IRR: 22.9% | MOIC: 2.80x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.9%
IRR
2.80x
MOIC
$197.7M
Entry EV
$376.3M
Exit EV
$101.8M
Equity Invested
Sources & Uses
S&UTotal · $197.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $76.8M | 38.8% | |
| Sub Debt | $19.2M | 9.7% | |
| Equity | $101.8M | 51.5% | |
| Enterprise Value | $192.0M | 97.1% | |
| Transaction Fees | $5.8M | 2.9% | |
| Total Uses | $197.7M | 100.0% |
Interpretation
INTAt 2.80x MOIC and 22.9% 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 | $35.8M |
| Exit Ev | $376.3M |
| Net Debt At Exit | $91.3M |
| Equity At Exit | $284.9M |
| Equity Invested | $101.8M |
| Total Value Created | $183.2M |
| Value From Growth | $174.7M |
| Value From Multiple | $9.6M |
| Value From Deleveraging | $4.7M |