LBO — NORTH SHORE MEDICAL CENTER AND FMC
IRR: 24.3% | MOIC: 2.97x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.3%
IRR
2.97x
MOIC
$155.5M
Entry EV
$310.9M
Exit EV
$80.0M
Equity Invested
Sources & Uses
S&UTotal · $155.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $60.4M | 38.8% | |
| Sub Debt | $15.1M | 9.7% | |
| Equity | $80.0M | 51.5% | |
| Enterprise Value | $151.0M | 97.1% | |
| Transaction Fees | $4.5M | 2.9% | |
| Total Uses | $155.5M | 100.0% |
Interpretation
INTAt 2.97x MOIC and 24.3% 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 | $29.6M |
| Exit Ev | $310.9M |
| Net Debt At Exit | $73.1M |
| Equity At Exit | $237.8M |
| Equity Invested | $80.0M |
| Total Value Created | $157.8M |
| Value From Growth | $152.3M |
| Value From Multiple | $7.5M |
| Value From Deleveraging | $2.4M |