LBO — JOHN.F. KENNEDY MEMORIAL HOSP.
IRR: 22.7% | MOIC: 2.78x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.7%
IRR
2.78x
MOIC
$68.4M
Entry EV
$129.4M
Exit EV
$35.2M
Equity Invested
Sources & Uses
S&UTotal · $68.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $26.6M | 38.8% | |
| Sub Debt | $6.6M | 9.7% | |
| Equity | $35.2M | 51.5% | |
| Enterprise Value | $66.4M | 97.1% | |
| Transaction Fees | $2.0M | 2.9% | |
| Total Uses | $68.4M | 100.0% |
Interpretation
INTAt 2.78x MOIC and 22.7% 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 | $12.3M |
| Exit Ev | $129.4M |
| Net Debt At Exit | $31.5M |
| Equity At Exit | $97.9M |
| Equity Invested | $35.2M |
| Total Value Created | $62.7M |
| Value From Growth | $59.6M |
| Value From Multiple | $3.3M |
| Value From Deleveraging | $1.7M |