LBO — TX HLTH HARRIS METHODIST AZLE
IRR: 15.9% | MOIC: 2.09x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.9%
IRR
2.09x
MOIC
$70.8M
Entry EV
$103.8M
Exit EV
$36.4M
Equity Invested
Sources & Uses
S&UTotal · $70.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $27.5M | 38.8% | |
| Sub Debt | $6.9M | 9.7% | |
| Equity | $36.4M | 51.5% | |
| Enterprise Value | $68.7M | 97.1% | |
| Transaction Fees | $2.1M | 2.9% | |
| Total Uses | $70.8M | 100.0% |
Interpretation
INTAt 2.09x MOIC and 15.9% 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 | $9.9M |
| Exit Ev | $103.8M |
| Net Debt At Exit | $27.6M |
| Equity At Exit | $76.2M |
| Equity Invested | $36.4M |
| Total Value Created | $39.8M |
| Value From Growth | $31.6M |
| Value From Multiple | $3.4M |
| Value From Deleveraging | $6.8M |