LBO — LEWIS GALE MEDICAL CENTER
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$563.9M
Entry EV
$828.7M
Exit EV
$290.1M
Equity Invested
Sources & Uses
S&UTotal · $563.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $219.0M | 38.8% | |
| Sub Debt | $54.7M | 9.7% | |
| Equity | $290.1M | 51.5% | |
| Enterprise Value | $547.4M | 97.1% | |
| Transaction Fees | $16.4M | 2.9% | |
| Total Uses | $563.9M | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $78.9M |
| Exit Ev | $828.7M |
| Net Debt At Exit | $220.1M |
| Equity At Exit | $608.6M |
| Equity Invested | $290.1M |
| Total Value Created | $318.4M |
| Value From Growth | $253.9M |
| Value From Multiple | $27.4M |
| Value From Deleveraging | $53.6M |