LBO — SOUTH TX SPINE & SURGICAL HOSPITAL
IRR: 16.7% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.16x
MOIC
$72.3M
Entry EV
$109.3M
Exit EV
$37.2M
Equity Invested
Sources & Uses
S&UTotal · $72.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $28.1M | 38.8% | |
| Sub Debt | $7.0M | 9.7% | |
| Equity | $37.2M | 51.5% | |
| Enterprise Value | $70.2M | 97.1% | |
| Transaction Fees | $2.1M | 2.9% | |
| Total Uses | $72.3M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.7% 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 | $10.4M |
| Exit Ev | $109.3M |
| Net Debt At Exit | $28.8M |
| Equity At Exit | $80.5M |
| Equity Invested | $37.2M |
| Total Value Created | $43.3M |
| Value From Growth | $35.6M |
| Value From Multiple | $3.5M |
| Value From Deleveraging | $6.3M |