LBO — CHILDRESS REGIONAL MEDICAL CENTER
IRR: 22.0% | MOIC: 2.71x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.0%
IRR
2.71x
MOIC
$19.8M
Entry EV
$36.6M
Exit EV
$10.2M
Equity Invested
Sources & Uses
S&UTotal · $19.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $7.7M | 38.8% | |
| Sub Debt | $1.9M | 9.7% | |
| Equity | $10.2M | 51.5% | |
| Enterprise Value | $19.2M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $19.8M | 100.0% |
Interpretation
INTAt 2.71x MOIC and 22.0% 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 | $3.5M |
| Exit Ev | $36.6M |
| Net Debt At Exit | $9.0M |
| Equity At Exit | $27.6M |
| Equity Invested | $10.2M |
| Total Value Created | $17.4M |
| Value From Growth | $16.4M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | $0.6M |