LBO — POUDRE VALLEY HOSPITAL
IRR: 17.0% | MOIC: 2.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.19x
MOIC
$800.1M
Entry EV
$1.2B
Exit EV
$411.7M
Equity Invested
Sources & Uses
S&UTotal · $800.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $310.7M | 38.8% | |
| Sub Debt | $77.7M | 9.7% | |
| Equity | $411.7M | 51.5% | |
| Enterprise Value | $776.8M | 97.1% | |
| Transaction Fees | $23.3M | 2.9% | |
| Total Uses | $800.1M | 100.0% |
Interpretation
INTAt 2.19x 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 | $116.5M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $321.2M |
| Equity At Exit | $901.8M |
| Equity Invested | $411.7M |
| Total Value Created | $490.1M |
| Value From Growth | $407.4M |
| Value From Multiple | $38.8M |
| Value From Deleveraging | $67.2M |