LBO — BRISTOL REGIONAL MEDICAL CENTER
IRR: 27.6% | MOIC: 3.38x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.6%
IRR
3.38x
MOIC
$96.1M
Entry EV
$213.0M
Exit EV
$49.4M
Equity Invested
Sources & Uses
S&UTotal · $96.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $37.3M | 38.8% | |
| Sub Debt | $9.3M | 9.7% | |
| Equity | $49.4M | 51.5% | |
| Enterprise Value | $93.3M | 97.1% | |
| Transaction Fees | $2.8M | 2.9% | |
| Total Uses | $96.1M | 100.0% |
Interpretation
INTAt 3.38x MOIC and 27.6% 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 | $20.3M |
| Exit Ev | $213.0M |
| Net Debt At Exit | $46.1M |
| Equity At Exit | $166.9M |
| Equity Invested | $49.4M |
| Total Value Created | $117.5M |
| Value From Growth | $115.1M |
| Value From Multiple | $4.7M |
| Value From Deleveraging | $0.5M |