LBO — HCA FLORIDA NORTHSIDE HOSPITAL
IRR: 17.0% | MOIC: 2.20x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.20x
MOIC
$187.4M
Entry EV
$287.1M
Exit EV
$96.4M
Equity Invested
Sources & Uses
S&UTotal · $187.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $72.8M | 38.8% | |
| Sub Debt | $18.2M | 9.7% | |
| Equity | $96.4M | 51.5% | |
| Enterprise Value | $182.0M | 97.1% | |
| Transaction Fees | $5.5M | 2.9% | |
| Total Uses | $187.4M | 100.0% |
Interpretation
INTAt 2.20x MOIC and 17.0% 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 | $27.3M |
| Exit Ev | $287.1M |
| Net Debt At Exit | $75.4M |
| Equity At Exit | $211.7M |
| Equity Invested | $96.4M |
| Total Value Created | $115.3M |
| Value From Growth | $96.0M |
| Value From Multiple | $9.1M |
| Value From Deleveraging | $15.6M |