LBO — THE RICHLAND HOSPITAL INC
IRR: 25.5% | MOIC: 3.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.5%
IRR
3.11x
MOIC
$25.6M
Entry EV
$53.1M
Exit EV
$13.2M
Equity Invested
Sources & Uses
S&UTotal · $25.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $9.9M | 38.8% | |
| Sub Debt | $2.5M | 9.7% | |
| Equity | $13.2M | 51.5% | |
| Enterprise Value | $24.9M | 97.1% | |
| Transaction Fees | $0.7M | 2.9% | |
| Total Uses | $25.6M | 100.0% |
Interpretation
INTAt 3.11x MOIC and 25.5% 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 | $5.1M |
| Exit Ev | $53.1M |
| Net Debt At Exit | $12.1M |
| Equity At Exit | $41.0M |
| Equity Invested | $13.2M |
| Total Value Created | $27.8M |
| Value From Growth | $27.0M |
| Value From Multiple | $1.2M |
| Value From Deleveraging | $0.3M |