LBO — ORLANDO HEALTH SOUTH LAKE HOSPITAL
IRR: 19.3% | MOIC: 2.42x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.3%
IRR
2.42x
MOIC
$244.9M
Entry EV
$409.7M
Exit EV
$126.0M
Equity Invested
Sources & Uses
S&UTotal · $244.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $95.1M | 38.8% | |
| Sub Debt | $23.8M | 9.7% | |
| Equity | $126.0M | 51.5% | |
| Enterprise Value | $237.8M | 97.1% | |
| Transaction Fees | $7.1M | 2.9% | |
| Total Uses | $244.9M | 100.0% |
Interpretation
INTAt 2.42x MOIC and 19.3% 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 | $39.0M |
| Exit Ev | $409.7M |
| Net Debt At Exit | $105.0M |
| Equity At Exit | $304.7M |
| Equity Invested | $126.0M |
| Total Value Created | $178.7M |
| Value From Growth | $160.0M |
| Value From Multiple | $11.9M |
| Value From Deleveraging | $13.9M |