LBO — KITTITAS VALLEY COMMUNITY HOSPITAL
IRR: 32.4% | MOIC: 4.06x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
32.4%
IRR
4.06x
MOIC
$28.9M
Entry EV
$74.5M
Exit EV
$14.9M
Equity Invested
Sources & Uses
S&UTotal · $28.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $11.2M | 38.8% | |
| Sub Debt | $2.8M | 9.7% | |
| Equity | $14.9M | 51.5% | |
| Enterprise Value | $28.1M | 97.1% | |
| Transaction Fees | $0.8M | 2.9% | |
| Total Uses | $28.9M | 100.0% |
Interpretation
INTAt 4.06x MOIC and 32.4% 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 | $7.1M |
| Exit Ev | $74.5M |
| Net Debt At Exit | $14.0M |
| Equity At Exit | $60.5M |
| Equity Invested | $14.9M |
| Total Value Created | $45.6M |
| Value From Growth | $45.0M |
| Value From Multiple | $1.4M |
| Value From Deleveraging | 0.0% |