LBO — WACCAMAW COMMUNITY HOSPITAL
IRR: 29.8% | MOIC: 3.68x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.8%
IRR
3.68x
MOIC
$51.3M
Entry EV
$122.0M
Exit EV
$26.4M
Equity Invested
Sources & Uses
S&UTotal · $51.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $19.9M | 38.8% | |
| Sub Debt | $5.0M | 9.7% | |
| Equity | $26.4M | 51.5% | |
| Enterprise Value | $49.8M | 97.1% | |
| Transaction Fees | $1.5M | 2.9% | |
| Total Uses | $51.3M | 100.0% |
Interpretation
INTAt 3.68x MOIC and 29.8% 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 | $11.6M |
| Exit Ev | $122.0M |
| Net Debt At Exit | $24.8M |
| Equity At Exit | $97.1M |
| Equity Invested | $26.4M |
| Total Value Created | $70.8M |
| Value From Growth | $69.7M |
| Value From Multiple | $2.5M |
| Value From Deleveraging | $0.1M |