LBO — JOHN MUIR MEDICAL CENTER - WC
IRR: 23.7% | MOIC: 2.90x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.7%
IRR
2.90x
MOIC
$486.7M
Entry EV
$952.3M
Exit EV
$250.4M
Equity Invested
Sources & Uses
S&UTotal · $486.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $189.0M | 38.8% | |
| Sub Debt | $47.2M | 9.7% | |
| Equity | $250.4M | 51.5% | |
| Enterprise Value | $472.5M | 97.1% | |
| Transaction Fees | $14.2M | 2.9% | |
| Total Uses | $486.7M | 100.0% |
Interpretation
INTAt 2.90x MOIC and 23.7% 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 | $90.7M |
| Exit Ev | $952.3M |
| Net Debt At Exit | $227.3M |
| Equity At Exit | $725.1M |
| Equity Invested | $250.4M |
| Total Value Created | $474.6M |
| Value From Growth | $456.2M |
| Value From Multiple | $23.6M |
| Value From Deleveraging | $9.0M |