LBO — EMORY UNIVERSITY HOSPITAL
IRR: 21.4% | MOIC: 2.64x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.4%
IRR
2.64x
MOIC
$798.1M
Entry EV
$1.4B
Exit EV
$410.7M
Equity Invested
Sources & Uses
S&UTotal · $798.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $309.9M | 38.8% | |
| Sub Debt | $77.5M | 9.7% | |
| Equity | $410.7M | 51.5% | |
| Enterprise Value | $774.8M | 97.1% | |
| Transaction Fees | $23.2M | 2.9% | |
| Total Uses | $798.1M | 100.0% |
Interpretation
INTAt 2.64x MOIC and 21.4% 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 | $137.6M |
| Exit Ev | $1.4B |
| Net Debt At Exit | $360.5M |
| Equity At Exit | $1.1B |
| Equity Invested | $410.7M |
| Total Value Created | $673.5M |
| Value From Growth | $631.1M |
| Value From Multiple | $38.7M |
| Value From Deleveraging | $26.9M |