LBO — AURORA MEDICAL CTR SHEBOYGAN COUNTY
IRR: 18.8% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.37x
MOIC
$169.1M
Entry EV
$277.3M
Exit EV
$87.0M
Equity Invested
Sources & Uses
S&UTotal · $169.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $65.7M | 38.8% | |
| Sub Debt | $16.4M | 9.7% | |
| Equity | $87.0M | 51.5% | |
| Enterprise Value | $164.1M | 97.1% | |
| Transaction Fees | $4.9M | 2.9% | |
| Total Uses | $169.1M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.8% 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 | $26.4M |
| Exit Ev | $277.3M |
| Net Debt At Exit | $71.5M |
| Equity At Exit | $205.9M |
| Equity Invested | $87.0M |
| Total Value Created | $118.9M |
| Value From Growth | $105.0M |
| Value From Multiple | $8.2M |
| Value From Deleveraging | $10.6M |