LBO — REYNOLDS MEMORIAL HOSPITAL
IRR: 25.3% | MOIC: 3.08x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.3%
IRR
3.08x
MOIC
$48.1M
Entry EV
$99.2M
Exit EV
$24.8M
Equity Invested
Sources & Uses
S&UTotal · $48.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $18.7M | 38.8% | |
| Sub Debt | $4.7M | 9.7% | |
| Equity | $24.8M | 51.5% | |
| Enterprise Value | $46.7M | 97.1% | |
| Transaction Fees | $1.4M | 2.9% | |
| Total Uses | $48.1M | 100.0% |
Interpretation
INTAt 3.08x 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 | $9.4M |
| Exit Ev | $99.2M |
| Net Debt At Exit | $22.8M |
| Equity At Exit | $76.4M |
| Equity Invested | $24.8M |
| Total Value Created | $51.6M |
| Value From Growth | $50.1M |
| Value From Multiple | $2.3M |
| Value From Deleveraging | $0.6M |