LBO — PLATTE HEALTH CENTER INC.
IRR: 31.5% | MOIC: 3.93x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.5%
IRR
3.93x
MOIC
$4.3M
Entry EV
$10.8M
Exit EV
$2.2M
Equity Invested
Sources & Uses
S&UTotal · $4.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.7M | 38.8% | |
| Sub Debt | $0.4M | 9.7% | |
| Equity | $2.2M | 51.5% | |
| Enterprise Value | $4.2M | 97.1% | |
| Transaction Fees | $0.1M | 2.9% | |
| Total Uses | $4.3M | 100.0% |
Interpretation
INTAt 3.93x MOIC and 31.5% 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 | $1.0M |
| Exit Ev | $10.8M |
| Net Debt At Exit | $2.1M |
| Equity At Exit | $8.7M |
| Equity Invested | $2.2M |
| Total Value Created | $6.5M |
| Value From Growth | $6.4M |
| Value From Multiple | $0.2M |
| Value From Deleveraging | 0.0% |