LBO — PROSSER MEMORIAL HEALTH
IRR: 17.4% | MOIC: 2.23x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.4%
IRR
2.23x
MOIC
$95.7M
Entry EV
$148.6M
Exit EV
$49.2M
Equity Invested
Sources & Uses
S&UTotal · $95.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $37.2M | 38.8% | |
| Sub Debt | $9.3M | 9.7% | |
| Equity | $49.2M | 51.5% | |
| Enterprise Value | $92.9M | 97.1% | |
| Transaction Fees | $2.8M | 2.9% | |
| Total Uses | $95.7M | 100.0% |
Interpretation
INTAt 2.23x MOIC and 17.4% 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 | $14.2M |
| Exit Ev | $148.6M |
| Net Debt At Exit | $38.9M |
| Equity At Exit | $109.7M |
| Equity Invested | $49.2M |
| Total Value Created | $60.5M |
| Value From Growth | $51.1M |
| Value From Multiple | $4.6M |
| Value From Deleveraging | $7.6M |