LBO — BHC FAIRFAX HOSPITAL
IRR: 25.3% | MOIC: 3.09x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.3%
IRR
3.09x
MOIC
$26.6M
Entry EV
$54.8M
Exit EV
$13.7M
Equity Invested
Sources & Uses
S&UTotal · $26.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $10.3M | 38.8% | |
| Sub Debt | $2.6M | 9.7% | |
| Equity | $13.7M | 51.5% | |
| Enterprise Value | $25.8M | 97.1% | |
| Transaction Fees | $0.8M | 2.9% | |
| Total Uses | $26.6M | 100.0% |
Interpretation
INTAt 3.09x MOIC and 25.3% 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 | $5.2M |
| Exit Ev | $54.8M |
| Net Debt At Exit | $12.6M |
| Equity At Exit | $42.2M |
| Equity Invested | $13.7M |
| Total Value Created | $28.5M |
| Value From Growth | $27.7M |
| Value From Multiple | $1.3M |
| Value From Deleveraging | $0.3M |