LBO — THE CHILDRENS HOSPITAL OF ALABAMA
IRR: 20.9% | MOIC: 2.59x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.9%
IRR
2.59x
MOIC
$499.1M
Entry EV
$887.2M
Exit EV
$256.8M
Equity Invested
Sources & Uses
S&UTotal · $499.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $193.8M | 38.8% | |
| Sub Debt | $48.5M | 9.7% | |
| Equity | $256.8M | 51.5% | |
| Enterprise Value | $484.6M | 97.1% | |
| Transaction Fees | $14.5M | 2.9% | |
| Total Uses | $499.1M | 100.0% |
Interpretation
INTAt 2.59x MOIC and 20.9% 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 | $84.5M |
| Exit Ev | $887.2M |
| Net Debt At Exit | $223.2M |
| Equity At Exit | $664.0M |
| Equity Invested | $256.8M |
| Total Value Created | $407.1M |
| Value From Growth | $378.3M |
| Value From Multiple | $24.2M |
| Value From Deleveraging | $19.1M |