LBO — EL CAMINO HOSPITAL
IRR: 16.6% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.15x
MOIC
$1.6B
Entry EV
$2.4B
Exit EV
$831.7M
Equity Invested
Sources & Uses
S&UTotal · $1.6B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $627.7M | 38.8% | |
| Sub Debt | $156.9M | 9.7% | |
| Equity | $831.7M | 51.5% | |
| Enterprise Value | $1.6B | 97.1% | |
| Transaction Fees | $47.1M | 2.9% | |
| Total Uses | $1.6B | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.6% 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 | $231.6M |
| Exit Ev | $2.4B |
| Net Debt At Exit | $641.7M |
| Equity At Exit | $1.8B |
| Equity Invested | $831.7M |
| Total Value Created | $958.7M |
| Value From Growth | $784.4M |
| Value From Multiple | $78.5M |
| Value From Deleveraging | $143.0M |