LBO — SCRIPPS MEMORIAL HOSPITAL - LA JOLLA
IRR: 17.0% | MOIC: 2.20x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.20x
MOIC
$967.9M
Entry EV
$1.5B
Exit EV
$498.1M
Equity Invested
Sources & Uses
S&UTotal · $967.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $375.9M | 38.8% | |
| Sub Debt | $94.0M | 9.7% | |
| Equity | $498.1M | 51.5% | |
| Enterprise Value | $939.7M | 97.1% | |
| Transaction Fees | $28.2M | 2.9% | |
| Total Uses | $967.9M | 100.0% |
Interpretation
INTAt 2.20x MOIC and 17.0% 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 | $141.2M |
| Exit Ev | $1.5B |
| Net Debt At Exit | $389.3M |
| Equity At Exit | $1.1B |
| Equity Invested | $498.1M |
| Total Value Created | $595.8M |
| Value From Growth | $496.4M |
| Value From Multiple | $47.0M |
| Value From Deleveraging | $80.6M |