LBO — BAYLOR SCOTT & WHITE PFLUGERVILLE
IRR: 22.5% | MOIC: 2.76x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.5%
IRR
2.76x
MOIC
$21.8M
Entry EV
$40.9M
Exit EV
$11.2M
Equity Invested
Sources & Uses
S&UTotal · $21.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.5M | 38.8% | |
| Sub Debt | $2.1M | 9.7% | |
| Equity | $11.2M | 51.5% | |
| Enterprise Value | $21.2M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $21.8M | 100.0% |
Interpretation
INTAt 2.76x MOIC and 22.5% 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 | $3.9M |
| Exit Ev | $40.9M |
| Net Debt At Exit | $10.0M |
| Equity At Exit | $30.9M |
| Equity Invested | $11.2M |
| Total Value Created | $19.7M |
| Value From Growth | $18.7M |
| Value From Multiple | $1.1M |
| Value From Deleveraging | $0.6M |