LBO — PHOENIX CHILDRENS HOSPITAL
IRR: 20.5% | MOIC: 2.55x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.5%
IRR
2.55x
MOIC
$780.9M
Entry EV
$1.4B
Exit EV
$401.8M
Equity Invested
Sources & Uses
S&UTotal · $780.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $303.3M | 38.8% | |
| Sub Debt | $75.8M | 9.7% | |
| Equity | $401.8M | 51.5% | |
| Enterprise Value | $758.2M | 97.1% | |
| Transaction Fees | $22.7M | 2.9% | |
| Total Uses | $780.9M | 100.0% |
Interpretation
INTAt 2.55x MOIC and 20.5% 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 | $130.4M |
| Exit Ev | $1.4B |
| Net Debt At Exit | $346.6M |
| Equity At Exit | $1.0B |
| Equity Invested | $401.8M |
| Total Value Created | $621.0M |
| Value From Growth | $573.4M |
| Value From Multiple | $37.9M |
| Value From Deleveraging | $32.5M |