LBO — SOUTHWEST HEALTHCARE SYSTEM
IRR: 21.5% | MOIC: 2.65x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.5%
IRR
2.65x
MOIC
$209.2M
Entry EV
$380.1M
Exit EV
$107.6M
Equity Invested
Sources & Uses
S&UTotal · $209.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $81.2M | 38.8% | |
| Sub Debt | $20.3M | 9.7% | |
| Equity | $107.6M | 51.5% | |
| Enterprise Value | $203.1M | 97.1% | |
| Transaction Fees | $6.1M | 2.9% | |
| Total Uses | $209.2M | 100.0% |
Interpretation
INTAt 2.65x MOIC and 21.5% 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 | $36.2M |
| Exit Ev | $380.1M |
| Net Debt At Exit | $94.7M |
| Equity At Exit | $285.4M |
| Equity Invested | $107.6M |
| Total Value Created | $177.8M |
| Value From Growth | $166.9M |
| Value From Multiple | $10.2M |
| Value From Deleveraging | $6.9M |