LBO — MORTON PLANT HOSPITAL
IRR: 18.9% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.9%
IRR
2.37x
MOIC
$610.9M
Entry EV
$1.0B
Exit EV
$314.4M
Equity Invested
Sources & Uses
S&UTotal · $610.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $237.3M | 38.8% | |
| Sub Debt | $59.3M | 9.7% | |
| Equity | $314.4M | 51.5% | |
| Enterprise Value | $593.1M | 97.1% | |
| Transaction Fees | $17.8M | 2.9% | |
| Total Uses | $610.9M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.9% 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 | $95.7M |
| Exit Ev | $1.0B |
| Net Debt At Exit | $258.7M |
| Equity At Exit | $745.9M |
| Equity Invested | $314.4M |
| Total Value Created | $431.6M |
| Value From Growth | $381.8M |
| Value From Multiple | $29.7M |
| Value From Deleveraging | $37.9M |