LBO — ST. ANTHONYS HOSPITAL
IRR: 20.3% | MOIC: 2.52x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.3%
IRR
2.52x
MOIC
$297.2M
Entry EV
$516.6M
Exit EV
$152.9M
Equity Invested
Sources & Uses
S&UTotal · $297.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $115.4M | 38.8% | |
| Sub Debt | $28.9M | 9.7% | |
| Equity | $152.9M | 51.5% | |
| Enterprise Value | $288.5M | 97.1% | |
| Transaction Fees | $8.7M | 2.9% | |
| Total Uses | $297.2M | 100.0% |
Interpretation
INTAt 2.52x MOIC and 20.3% 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 | $49.2M |
| Exit Ev | $516.6M |
| Net Debt At Exit | $131.1M |
| Equity At Exit | $385.5M |
| Equity Invested | $152.9M |
| Total Value Created | $232.6M |
| Value From Growth | $213.7M |
| Value From Multiple | $14.4M |
| Value From Deleveraging | $13.2M |