LBO — LOGAN REGIONAL MEDICAL CENTER
IRR: 26.5% | MOIC: 3.24x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.5%
IRR
3.24x
MOIC
$36.7M
Entry EV
$78.7M
Exit EV
$18.9M
Equity Invested
Sources & Uses
S&UTotal · $36.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $14.3M | 38.8% | |
| Sub Debt | $3.6M | 9.7% | |
| Equity | $18.9M | 51.5% | |
| Enterprise Value | $35.6M | 97.1% | |
| Transaction Fees | $1.1M | 2.9% | |
| Total Uses | $36.7M | 100.0% |
Interpretation
INTAt 3.24x MOIC and 26.5% 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 | $7.5M |
| Exit Ev | $78.7M |
| Net Debt At Exit | $17.5M |
| Equity At Exit | $61.2M |
| Equity Invested | $18.9M |
| Total Value Created | $42.3M |
| Value From Growth | $41.3M |
| Value From Multiple | $1.8M |
| Value From Deleveraging | $0.3M |