LBO — HAYWARD AREA MEMORIAL HOSPITAL
IRR: 19.1% | MOIC: 2.40x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.1%
IRR
2.40x
MOIC
$55.5M
Entry EV
$92.3M
Exit EV
$28.6M
Equity Invested
Sources & Uses
S&UTotal · $55.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.5M | 38.8% | |
| Sub Debt | $5.4M | 9.7% | |
| Equity | $28.6M | 51.5% | |
| Enterprise Value | $53.9M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $55.5M | 100.0% |
Interpretation
INTAt 2.40x MOIC and 19.1% 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 | $8.8M |
| Exit Ev | $92.3M |
| Net Debt At Exit | $23.7M |
| Equity At Exit | $68.6M |
| Equity Invested | $28.6M |
| Total Value Created | $40.0M |
| Value From Growth | $35.7M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | $3.2M |