LBO — PIEDMONT HENRY HOSPITAL INC.
IRR: 16.1% | MOIC: 2.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.1%
IRR
2.11x
MOIC
$606.9M
Entry EV
$895.1M
Exit EV
$312.3M
Equity Invested
Sources & Uses
S&UTotal · $606.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $235.7M | 38.8% | |
| Sub Debt | $58.9M | 9.7% | |
| Equity | $312.3M | 51.5% | |
| Enterprise Value | $589.2M | 97.1% | |
| Transaction Fees | $17.7M | 2.9% | |
| Total Uses | $606.9M | 100.0% |
Interpretation
INTAt 2.11x MOIC and 16.1% 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 | $85.2M |
| Exit Ev | $895.1M |
| Net Debt At Exit | $237.5M |
| Equity At Exit | $657.6M |
| Equity Invested | $312.3M |
| Total Value Created | $345.3M |
| Value From Growth | $276.4M |
| Value From Multiple | $29.5M |
| Value From Deleveraging | $57.1M |