Organic Growth | | Roll-up |
7 | Number of Clinics | 20 |
$6.3M | Y5 Revenue | $19.6M |
$0.9M | Y5 EBITDA | $3.7M |
15% | Y5 EBITDA Margin | 19% |
4.0x EBITDA | Exit Multiple | 5.0x EBITDA |
$4.2M | Exit Equity Value | $15.0M |
$0.6M | Debt Required | $6.0M |
$0.7M | Investor Equity Required | $5.6M |
36% | IRR Internal Rate of Return | 32% |
4.6x | MOIC Multiple on Invested Capital | 2.3x |
$0.7M | Returns to Entrepreneur | $2.2M |
Chart 8: Organic growth vs. roll-up comparison