LBO — ARKANSAS CHILDRENS HOSPITAL
IRR: 18.7% | MOIC: 2.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.7%
IRR
2.35x
MOIC
$620.1M
Entry EV
$1.0B
Exit EV
$319.1M
Equity Invested
Sources & Uses
S&UTotal · $620.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $240.8M | 38.8% | |
| Sub Debt | $60.2M | 9.7% | |
| Equity | $319.1M | 51.5% | |
| Enterprise Value | $602.0M | 97.1% | |
| Transaction Fees | $18.1M | 2.9% | |
| Total Uses | $620.1M | 100.0% |
Interpretation
INTAt 2.35x MOIC and 18.7% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $96.3M |
| Exit Ev | $1.0B |
| Net Debt At Exit | $261.0M |
| Equity At Exit | $750.6M |
| Equity Invested | $319.1M |
| Total Value Created | $431.5M |
| Value From Growth | $379.5M |
| Value From Multiple | $30.1M |
| Value From Deleveraging | $40.0M |