LBO — AUGUSTA MEDICAL CENTER
IRR: 20.6% | MOIC: 2.55x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.6%
IRR
2.55x
MOIC
$247.9M
Entry EV
$435.5M
Exit EV
$127.5M
Equity Invested
Sources & Uses
S&UTotal · $247.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $96.3M | 38.8% | |
| Sub Debt | $24.1M | 9.7% | |
| Equity | $127.5M | 51.5% | |
| Enterprise Value | $240.6M | 97.1% | |
| Transaction Fees | $7.2M | 2.9% | |
| Total Uses | $247.9M | 100.0% |
Interpretation
INTAt 2.55x MOIC and 20.6% 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 | $41.5M |
| Exit Ev | $435.5M |
| Net Debt At Exit | $110.1M |
| Equity At Exit | $325.4M |
| Equity Invested | $127.5M |
| Total Value Created | $197.8M |
| Value From Growth | $182.8M |
| Value From Multiple | $12.0M |
| Value From Deleveraging | $10.2M |