LBO — STAFFORD HOSPITAL
IRR: 21.1% | MOIC: 2.60x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.1%
IRR
2.60x
MOIC
$74.7M
Entry EV
$133.6M
Exit EV
$38.5M
Equity Invested
Sources & Uses
S&UTotal · $74.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $29.0M | 38.8% | |
| Sub Debt | $7.3M | 9.7% | |
| Equity | $38.5M | 51.5% | |
| Enterprise Value | $72.6M | 97.1% | |
| Transaction Fees | $2.2M | 2.9% | |
| Total Uses | $74.7M | 100.0% |
Interpretation
INTAt 2.60x MOIC and 21.1% 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 | $12.7M |
| Exit Ev | $133.6M |
| Net Debt At Exit | $33.5M |
| Equity At Exit | $100.0M |
| Equity Invested | $38.5M |
| Total Value Created | $61.6M |
| Value From Growth | $57.4M |
| Value From Multiple | $3.6M |
| Value From Deleveraging | $2.8M |