LBO — SOUTH MIAMI HOSPITAL
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
$824.2M
Entry EV
$1.2B
Exit EV
$424.1M
Equity Invested
Sources & Uses
S&UTotal · $824.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $320.1M | 38.8% | |
| Sub Debt | $80.0M | 9.7% | |
| Equity | $424.1M | 51.5% | |
| Enterprise Value | $800.2M | 97.1% | |
| Transaction Fees | $24.0M | 2.9% | |
| Total Uses | $824.2M | 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 | $118.3M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $327.5M |
| Equity At Exit | $914.5M |
| Equity Invested | $424.1M |
| Total Value Created | $490.4M |
| Value From Growth | $401.9M |
| Value From Multiple | $40.0M |
| Value From Deleveraging | $72.5M |