LBO — BANNER GATEWAY MEDICAL CENTER
IRR: 21.9% | MOIC: 2.69x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.9%
IRR
2.69x
MOIC
$305.6M
Entry EV
$562.3M
Exit EV
$157.2M
Equity Invested
Sources & Uses
S&UTotal · $305.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $118.7M | 38.8% | |
| Sub Debt | $29.7M | 9.7% | |
| Equity | $157.2M | 51.5% | |
| Enterprise Value | $296.7M | 97.1% | |
| Transaction Fees | $8.9M | 2.9% | |
| Total Uses | $305.6M | 100.0% |
Interpretation
INTAt 2.69x MOIC and 21.9% 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 | $53.5M |
| Exit Ev | $562.3M |
| Net Debt At Exit | $139.3M |
| Equity At Exit | $423.0M |
| Equity Invested | $157.2M |
| Total Value Created | $265.7M |
| Value From Growth | $250.8M |
| Value From Multiple | $14.8M |
| Value From Deleveraging | $9.0M |