LBO — THEDACARE MEDICAL CENTER - WAUPACA
IRR: 20.4% | MOIC: 2.53x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.4%
IRR
2.53x
MOIC
$31.1M
Entry EV
$54.2M
Exit EV
$16.0M
Equity Invested
Sources & Uses
S&UTotal · $31.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $12.1M | 38.8% | |
| Sub Debt | $3.0M | 9.7% | |
| Equity | $16.0M | 51.5% | |
| Enterprise Value | $30.2M | 97.1% | |
| Transaction Fees | $0.9M | 2.9% | |
| Total Uses | $31.1M | 100.0% |
Interpretation
INTAt 2.53x MOIC and 20.4% 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 | $5.2M |
| Exit Ev | $54.2M |
| Net Debt At Exit | $13.7M |
| Equity At Exit | $40.5M |
| Equity Invested | $16.0M |
| Total Value Created | $24.5M |
| Value From Growth | $22.5M |
| Value From Multiple | $1.5M |
| Value From Deleveraging | $1.3M |