LBO — SOUTHSIDE COMMUNITY HOSPITAL
IRR: 19.2% | MOIC: 2.41x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.2%
IRR
2.41x
MOIC
$85.0M
Entry EV
$141.6M
Exit EV
$43.7M
Equity Invested
Sources & Uses
S&UTotal · $85.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $33.0M | 38.8% | |
| Sub Debt | $8.3M | 9.7% | |
| Equity | $43.7M | 51.5% | |
| Enterprise Value | $82.5M | 97.1% | |
| Transaction Fees | $2.5M | 2.9% | |
| Total Uses | $85.0M | 100.0% |
Interpretation
INTAt 2.41x MOIC and 19.2% 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 | $13.5M |
| Exit Ev | $141.6M |
| Net Debt At Exit | $36.3M |
| Equity At Exit | $105.3M |
| Equity Invested | $43.7M |
| Total Value Created | $61.6M |
| Value From Growth | $55.0M |
| Value From Multiple | $4.1M |
| Value From Deleveraging | $4.9M |