LBO — INDIAN PATH COMMUNITY HOSPITAL
IRR: 16.5% | MOIC: 2.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.5%
IRR
2.14x
MOIC
$176.6M
Entry EV
$264.6M
Exit EV
$90.9M
Equity Invested
Sources & Uses
S&UTotal · $176.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $68.6M | 38.8% | |
| Sub Debt | $17.1M | 9.7% | |
| Equity | $90.9M | 51.5% | |
| Enterprise Value | $171.4M | 97.1% | |
| Transaction Fees | $5.1M | 2.9% | |
| Total Uses | $176.6M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.5% 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 | $25.2M |
| Exit Ev | $264.6M |
| Net Debt At Exit | $69.9M |
| Equity At Exit | $194.7M |
| Equity Invested | $90.9M |
| Total Value Created | $103.9M |
| Value From Growth | $84.6M |
| Value From Multiple | $8.6M |
| Value From Deleveraging | $15.8M |