LBO — ATHENS REGIONAL MEDICAL CENTER
IRR: 17.0% | MOIC: 2.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.19x
MOIC
$112.3M
Entry EV
$171.5M
Exit EV
$57.8M
Equity Invested
Sources & Uses
S&UTotal · $112.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $43.6M | 38.8% | |
| Sub Debt | $10.9M | 9.7% | |
| Equity | $57.8M | 51.5% | |
| Enterprise Value | $109.0M | 97.1% | |
| Transaction Fees | $3.3M | 2.9% | |
| Total Uses | $112.3M | 100.0% |
Interpretation
INTAt 2.19x MOIC and 17.0% 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 | $16.3M |
| Exit Ev | $171.5M |
| Net Debt At Exit | $45.1M |
| Equity At Exit | $126.5M |
| Equity Invested | $57.8M |
| Total Value Created | $68.7M |
| Value From Growth | $57.1M |
| Value From Multiple | $5.4M |
| Value From Deleveraging | $9.4M |