LBO — ADVENTHEALTH HEART OF FLORIDA
IRR: 16.6% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.16x
MOIC
$309.1M
Entry EV
$465.9M
Exit EV
$159.0M
Equity Invested
Sources & Uses
S&UTotal · $309.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $120.0M | 38.8% | |
| Sub Debt | $30.0M | 9.7% | |
| Equity | $159.0M | 51.5% | |
| Enterprise Value | $300.1M | 97.1% | |
| Transaction Fees | $9.0M | 2.9% | |
| Total Uses | $309.1M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.6% 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 | $44.4M |
| Exit Ev | $465.9M |
| Net Debt At Exit | $122.9M |
| Equity At Exit | $343.0M |
| Equity Invested | $159.0M |
| Total Value Created | $184.0M |
| Value From Growth | $150.8M |
| Value From Multiple | $15.0M |
| Value From Deleveraging | $27.2M |