LBO — NICKLAUS CHILDRENS HOSPITAL
IRR: 21.3% | MOIC: 2.63x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.3%
IRR
2.63x
MOIC
$436.4M
Entry EV
$787.0M
Exit EV
$224.6M
Equity Invested
Sources & Uses
S&UTotal · $436.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $169.5M | 38.8% | |
| Sub Debt | $42.4M | 9.7% | |
| Equity | $224.6M | 51.5% | |
| Enterprise Value | $423.7M | 97.1% | |
| Transaction Fees | $12.7M | 2.9% | |
| Total Uses | $436.4M | 100.0% |
Interpretation
INTAt 2.63x MOIC and 21.3% 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 | $75.0M |
| Exit Ev | $787.0M |
| Net Debt At Exit | $196.7M |
| Equity At Exit | $590.3M |
| Equity Invested | $224.6M |
| Total Value Created | $365.7M |
| Value From Growth | $342.1M |
| Value From Multiple | $21.2M |
| Value From Deleveraging | $15.1M |