LBO — SPOTSYLVANIA REGIONAL MEDICAL CENTER
IRR: 21.8% | MOIC: 2.68x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.8%
IRR
2.68x
MOIC
$78.9M
Entry EV
$144.6M
Exit EV
$40.6M
Equity Invested
Sources & Uses
S&UTotal · $78.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $30.7M | 38.8% | |
| Sub Debt | $7.7M | 9.7% | |
| Equity | $40.6M | 51.5% | |
| Enterprise Value | $76.6M | 97.1% | |
| Transaction Fees | $2.3M | 2.9% | |
| Total Uses | $78.9M | 100.0% |
Interpretation
INTAt 2.68x MOIC and 21.8% 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 | $13.8M |
| Exit Ev | $144.6M |
| Net Debt At Exit | $35.9M |
| Equity At Exit | $108.7M |
| Equity Invested | $40.6M |
| Total Value Created | $68.1M |
| Value From Growth | $64.1M |
| Value From Multiple | $3.8M |
| Value From Deleveraging | $2.4M |