LBO — WEST OAKS HOSPITAL
IRR: 17.3% | MOIC: 2.23x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.3%
IRR
2.23x
MOIC
$40.1M
Entry EV
$62.2M
Exit EV
$20.6M
Equity Invested
Sources & Uses
S&UTotal · $40.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $15.6M | 38.8% | |
| Sub Debt | $3.9M | 9.7% | |
| Equity | $20.6M | 51.5% | |
| Enterprise Value | $38.9M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $40.1M | 100.0% |
Interpretation
INTAt 2.23x MOIC and 17.3% 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 | $5.9M |
| Exit Ev | $62.2M |
| Net Debt At Exit | $16.3M |
| Equity At Exit | $45.9M |
| Equity Invested | $20.6M |
| Total Value Created | $25.3M |
| Value From Growth | $21.3M |
| Value From Multiple | $1.9M |
| Value From Deleveraging | $3.2M |