LBO — TENNOVA HEALTHCARE CLARKSVILLE
IRR: 19.1% | MOIC: 2.40x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.1%
IRR
2.40x
MOIC
$155.0M
Entry EV
$257.3M
Exit EV
$79.8M
Equity Invested
Sources & Uses
S&UTotal · $155.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $60.2M | 38.8% | |
| Sub Debt | $15.1M | 9.7% | |
| Equity | $79.8M | 51.5% | |
| Enterprise Value | $150.5M | 97.1% | |
| Transaction Fees | $4.5M | 2.9% | |
| Total Uses | $155.0M | 100.0% |
Interpretation
INTAt 2.40x MOIC and 19.1% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $24.5M |
| Exit Ev | $257.3M |
| Net Debt At Exit | $66.1M |
| Equity At Exit | $191.2M |
| Equity Invested | $79.8M |
| Total Value Created | $111.4M |
| Value From Growth | $99.3M |
| Value From Multiple | $7.5M |
| Value From Deleveraging | $9.2M |