LBO — WAUPUN MEMORIAL HOSPITAL
IRR: 15.7% | MOIC: 2.08x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.7%
IRR
2.08x
MOIC
$83.3M
Entry EV
$121.3M
Exit EV
$42.9M
Equity Invested
Sources & Uses
S&UTotal · $83.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $32.3M | 38.8% | |
| Sub Debt | $8.1M | 9.7% | |
| Equity | $42.9M | 51.5% | |
| Enterprise Value | $80.9M | 97.1% | |
| Transaction Fees | $2.4M | 2.9% | |
| Total Uses | $83.3M | 100.0% |
Interpretation
INTAt 2.08x MOIC and 15.7% 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 | $11.6M |
| Exit Ev | $121.3M |
| Net Debt At Exit | $32.3M |
| Equity At Exit | $89.0M |
| Equity Invested | $42.9M |
| Total Value Created | $46.1M |
| Value From Growth | $36.4M |
| Value From Multiple | $4.0M |
| Value From Deleveraging | $8.1M |