LBO — RADY CHILDRENS HOSPITAL - SAN DIEGO
IRR: 15.6% | MOIC: 2.07x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.6%
IRR
2.07x
MOIC
$2.8B
Entry EV
$4.0B
Exit EV
$1.4B
Equity Invested
Sources & Uses
S&UTotal · $2.8B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.1B | 38.8% | |
| Sub Debt | $269.8M | 9.7% | |
| Equity | $1.4B | 51.5% | |
| Enterprise Value | $2.7B | 97.1% | |
| Transaction Fees | $80.9M | 2.9% | |
| Total Uses | $2.8B | 100.0% |
Interpretation
INTAt 2.07x MOIC and 15.6% 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 | $383.7M |
| Exit Ev | $4.0B |
| Net Debt At Exit | $1.1B |
| Equity At Exit | $3.0B |
| Equity Invested | $1.4B |
| Total Value Created | $1.5B |
| Value From Growth | $1.2B |
| Value From Multiple | $134.9M |
| Value From Deleveraging | $274.7M |