LBO — LUBBOCK HEART HOSPITAL
IRR: 30.2% | MOIC: 3.74x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.2%
IRR
3.74x
MOIC
$28.2M
Entry EV
$68.1M
Exit EV
$14.5M
Equity Invested
Sources & Uses
S&UTotal · $28.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $11.0M | 38.8% | |
| Sub Debt | $2.7M | 9.7% | |
| Equity | $14.5M | 51.5% | |
| Enterprise Value | $27.4M | 97.1% | |
| Transaction Fees | $0.8M | 2.9% | |
| Total Uses | $28.2M | 100.0% |
Interpretation
INTAt 3.74x MOIC and 30.2% 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 | $6.5M |
| Exit Ev | $68.1M |
| Net Debt At Exit | $13.7M |
| Equity At Exit | $54.4M |
| Equity Invested | $14.5M |
| Total Value Created | $39.9M |
| Value From Growth | $39.3M |
| Value From Multiple | $1.4M |
| Value From Deleveraging | $0.0M |