LBO — ADVENTHEALTH ORLANDO
IRR: 31.3% | MOIC: 3.90x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.3%
IRR
3.90x
MOIC
$1.4B
Entry EV
$3.4B
Exit EV
$708.3M
Equity Invested
Sources & Uses
S&UTotal · $1.4B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $534.6M | 38.8% | |
| Sub Debt | $133.6M | 9.7% | |
| Equity | $708.3M | 51.5% | |
| Enterprise Value | $1.3B | 97.1% | |
| Transaction Fees | $40.1M | 2.9% | |
| Total Uses | $1.4B | 100.0% |
Interpretation
INTAt 3.90x MOIC and 31.3% 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 | $326.9M |
| Exit Ev | $3.4B |
| Net Debt At Exit | $668.2M |
| Equity At Exit | $2.8B |
| Equity Invested | $708.3M |
| Total Value Created | $2.1B |
| Value From Growth | $2.0B |
| Value From Multiple | $66.8M |
| Value From Deleveraging | 0.0% |