LBO — STANFORD HEALTH CARE
IRR: 25.6% | MOIC: 3.13x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.6%
IRR
3.13x
MOIC
$2.6B
Entry EV
$5.3B
Exit EV
$1.3B
Equity Invested
Sources & Uses
S&UTotal · $2.6B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $993.3M | 38.8% | |
| Sub Debt | $248.3M | 9.7% | |
| Equity | $1.3B | 51.5% | |
| Enterprise Value | $2.5B | 97.1% | |
| Transaction Fees | $74.5M | 2.9% | |
| Total Uses | $2.6B | 100.0% |
Interpretation
INTAt 3.13x MOIC and 25.6% 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 | $507.8M |
| Exit Ev | $5.3B |
| Net Debt At Exit | $1.2B |
| Equity At Exit | $4.1B |
| Equity Invested | $1.3B |
| Total Value Created | $2.8B |
| Value From Growth | $2.7B |
| Value From Multiple | $124.2M |
| Value From Deleveraging | $27.5M |