LBO — BAYLOR INSTITUTE FOR REHABILITATION
IRR: 15.6% | MOIC: 2.06x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.6%
IRR
2.06x
MOIC
$54.9M
Entry EV
$79.5M
Exit EV
$28.2M
Equity Invested
Sources & Uses
S&UTotal · $54.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.3M | 38.8% | |
| Sub Debt | $5.3M | 9.7% | |
| Equity | $28.2M | 51.5% | |
| Enterprise Value | $53.3M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $54.9M | 100.0% |
Interpretation
INTAt 2.06x MOIC and 15.6% 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 | $7.6M |
| Exit Ev | $79.5M |
| Net Debt At Exit | $21.2M |
| Equity At Exit | $58.3M |
| Equity Invested | $28.2M |
| Total Value Created | $30.0M |
| Value From Growth | $23.5M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | $5.4M |