LBO — PIEDMONT HOSPITAL INC.
IRR: 24.5% | MOIC: 2.99x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.5%
IRR
2.99x
MOIC
$549.8M
Entry EV
$1.1B
Exit EV
$282.9M
Equity Invested
Sources & Uses
S&UTotal · $549.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $213.5M | 38.8% | |
| Sub Debt | $53.4M | 9.7% | |
| Equity | $282.9M | 51.5% | |
| Enterprise Value | $533.7M | 97.1% | |
| Transaction Fees | $16.0M | 2.9% | |
| Total Uses | $549.8M | 100.0% |
Interpretation
INTAt 2.99x MOIC and 24.5% 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 | $105.2M |
| Exit Ev | $1.1B |
| Net Debt At Exit | $258.6M |
| Equity At Exit | $845.7M |
| Equity Invested | $282.9M |
| Total Value Created | $562.8M |
| Value From Growth | $543.9M |
| Value From Multiple | $26.7M |
| Value From Deleveraging | $8.3M |