LBO — GEORGETOWN UNIVERSITY HOSPITAL
IRR: 20.2% | MOIC: 2.51x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.2%
IRR
2.51x
MOIC
$719.8M
Entry EV
$1.2B
Exit EV
$370.4M
Equity Invested
Sources & Uses
S&UTotal · $719.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $279.5M | 38.8% | |
| Sub Debt | $69.9M | 9.7% | |
| Equity | $370.4M | 51.5% | |
| Enterprise Value | $698.8M | 97.1% | |
| Transaction Fees | $21.0M | 2.9% | |
| Total Uses | $719.8M | 100.0% |
Interpretation
INTAt 2.51x MOIC and 20.2% 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 | $118.7M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $316.7M |
| Equity At Exit | $930.0M |
| Equity Invested | $370.4M |
| Total Value Created | $559.6M |
| Value From Growth | $512.9M |
| Value From Multiple | $34.9M |
| Value From Deleveraging | $32.7M |