LBO — TENNOVA HEALTHCARE - TURKEY CREEK MC
IRR: 18.5% | MOIC: 2.34x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.5%
IRR
2.34x
MOIC
$271.4M
Entry EV
$440.8M
Exit EV
$139.7M
Equity Invested
Sources & Uses
S&UTotal · $271.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $105.4M | 38.8% | |
| Sub Debt | $26.4M | 9.7% | |
| Equity | $139.7M | 51.5% | |
| Enterprise Value | $263.5M | 97.1% | |
| Transaction Fees | $7.9M | 2.9% | |
| Total Uses | $271.4M | 100.0% |
Interpretation
INTAt 2.34x MOIC and 18.5% 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 | $42.0M |
| Exit Ev | $440.8M |
| Net Debt At Exit | $113.9M |
| Equity At Exit | $326.9M |
| Equity Invested | $139.7M |
| Total Value Created | $187.3M |
| Value From Growth | $164.1M |
| Value From Multiple | $13.2M |
| Value From Deleveraging | $17.9M |