LBO — LADD MEMORIAL HOSPTIAL
IRR: 18.4% | MOIC: 2.33x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.4%
IRR
2.33x
MOIC
$44.0M
Entry EV
$71.2M
Exit EV
$22.7M
Equity Invested
Sources & Uses
S&UTotal · $44.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $17.1M | 38.8% | |
| Sub Debt | $4.3M | 9.7% | |
| Equity | $22.7M | 51.5% | |
| Enterprise Value | $42.7M | 97.1% | |
| Transaction Fees | $1.3M | 2.9% | |
| Total Uses | $44.0M | 100.0% |
Interpretation
INTAt 2.33x MOIC and 18.4% 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 | $6.8M |
| Exit Ev | $71.2M |
| Net Debt At Exit | $18.4M |
| Equity At Exit | $52.8M |
| Equity Invested | $22.7M |
| Total Value Created | $30.1M |
| Value From Growth | $26.3M |
| Value From Multiple | $2.1M |
| Value From Deleveraging | $3.0M |