LBO — VERNON MEMORIAL HOSPITAL
IRR: 16.1% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.1%
IRR
2.10x
MOIC
$105.1M
Entry EV
$155.0M
Exit EV
$54.1M
Equity Invested
Sources & Uses
S&UTotal · $105.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $40.8M | 38.8% | |
| Sub Debt | $10.2M | 9.7% | |
| Equity | $54.1M | 51.5% | |
| Enterprise Value | $102.1M | 97.1% | |
| Transaction Fees | $3.1M | 2.9% | |
| Total Uses | $105.1M | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.1% 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 | $14.8M |
| Exit Ev | $155.0M |
| Net Debt At Exit | $41.1M |
| Equity At Exit | $113.9M |
| Equity Invested | $54.1M |
| Total Value Created | $59.8M |
| Value From Growth | $47.8M |
| Value From Multiple | $5.1M |
| Value From Deleveraging | $9.9M |