LBO — ASCENSION SETON HAYS
IRR: 32.9% | MOIC: 4.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
32.9%
IRR
4.15x
MOIC
$53.5M
Entry EV
$140.1M
Exit EV
$27.5M
Equity Invested
Sources & Uses
S&UTotal · $53.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $20.8M | 38.8% | |
| Sub Debt | $5.2M | 9.7% | |
| Equity | $27.5M | 51.5% | |
| Enterprise Value | $51.9M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $53.5M | 100.0% |
Interpretation
INTAt 4.15x MOIC and 32.9% 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 | $13.3M |
| Exit Ev | $140.1M |
| Net Debt At Exit | $26.0M |
| Equity At Exit | $114.2M |
| Equity Invested | $27.5M |
| Total Value Created | $86.6M |
| Value From Growth | $85.6M |
| Value From Multiple | $2.6M |
| Value From Deleveraging | 0.0% |