LBO — TEMPE ST. LUKES HOSPITAL
IRR: 25.8% | MOIC: 3.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.8%
IRR
3.14x
MOIC
$28.4M
Entry EV
$59.4M
Exit EV
$14.6M
Equity Invested
Sources & Uses
S&UTotal · $28.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $11.0M | 38.8% | |
| Sub Debt | $2.8M | 9.7% | |
| Equity | $14.6M | 51.5% | |
| Enterprise Value | $27.6M | 97.1% | |
| Transaction Fees | $0.8M | 2.9% | |
| Total Uses | $28.4M | 100.0% |
Interpretation
INTAt 3.14x MOIC and 25.8% 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 | $5.7M |
| Exit Ev | $59.4M |
| Net Debt At Exit | $13.5M |
| Equity At Exit | $45.9M |
| Equity Invested | $14.6M |
| Total Value Created | $31.3M |
| Value From Growth | $30.5M |
| Value From Multiple | $1.4M |
| Value From Deleveraging | $0.3M |